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% |
Investment property for sale in Byron at 87 Jw Edwards Dr, Byron, GA, 31008 with 5% annual appreciation on a $375,000 basis while $2,826/mo rent supports operations. Total monthly income totals $2,826/mo and a $1,835/mo payment preserves $542/mo for cash returns. Annual cash flow comes to $6,499/yr on $124,313 deployed, and return on cash invested reaches 25.14% in year one. Equity gained on principal adds $2,420/yr, and five-year appreciation sums $103,606 alongside rental yield of 9.04%. Five-year ROI measures 130.75% and total cumulative return in cash totals $162,543.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,826/mo property income versus a $1,835/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2005
0.89 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31008, Byron, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,574 (100%) |
| Owner Occupied HU | 6,638 (69.3%) |
| Renter Occupied HU | 2,055 (21.5%) |
| Vacant Housing Units | 881 ( 9.2%) |
| Median Home Value | $214,528 |
| Average Home Value | $231,469 |
Residential
8,677
Single Family
8,491
Multi-Family
186
Businesses
602
Date | Event | Price |
|---|---|---|
| 2024-10-09 | Price change | $375,000 |
| 2024-09-24 | Price change | $389,000 |
| 2024-09-01 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $3144.26 | 12.32% | $117,440 | 13.32% |
| 2022-10-15 | $2799.43 | 1.96% | $103,640 | 16.92% |
| 2021-10-15 | $2745.72 | -4.03% | $88,640 | -3.57% |
Listed by: Jill Olf • KELLER WILLIAMS REALTY MIDDLE GEORGIA
Mls Name: CGMLS
Mls ID: #245125
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
