Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Macon at 828 Trade Wind Rd, Macon, GA, 31206 priced at $212,000 converts $2,029/mo rent into $734/mo cash flow after a $1,038/mo obligation. Total monthly income equals $2,029/mo, and annual cash flow totals $8,805/yr on $70,278 invested. Return on cash invested prints 32.44% in year one, and rental yield reads 11.48% against a $212,000 entry. Equity gained on principal adds $1,368/yr, while 5% annual appreciation compiles into $58,572 by year five. Five-year ROI reaches 169.94% and total cumulative return in cash sums $119,431. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,029/mo property income covering a $1,038/mo payment, not borrower’s personal income.
Single Family
Built in 2006
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31206, Macon, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 4,190 (36.2%) |
| Renter Occupied HU | 5,295 (45.7%) |
| Vacant Housing Units | 2,099 (18.1%) |
| Median Home Value | $85,452 |
| Average Home Value | $142,008 |
Residential
10,621
Single Family
9,782
Multi-Family
839
Businesses
1,039
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Listed for sale | $212,000 |
| 2025-01-23 | Pending sale | $212,000 |
| 2025-01-07 | Listed for sale | $212,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-16 | $1814.21 | N/A | $71,434 | N/A |
| 2023-02-16 | $1814.21 | 2.96% | $71,434 | 23.39% |
| 2022-02-16 | $1762.00 | 15.06% | $57,894 | 22.40% |
What's Special
Pull Down Stairs
Listed by: Jeff Thompson • Joe Stockdale Real Estate, LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7507685
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)
