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 Allenhurst at Brunsen Plan, The Village at Sassafras, Allenhurst, GA, 31301 offers a 9.68% rental yield on a $267,900 purchase with $2,160/mo rent. Total monthly income registers $2,160/mo, and a $1,311/mo payment leaves $496/mo available for distribution. Annual cash flow reaches $5,949/yr on $88,809 to close, and return on cash invested stands at 26.61% in year one. Equity gained on principal adds $1,729/yr while 5% annual appreciation supports $74,016 over five years. Portfolio math shows five-year ROI at 138.81% and total cumulative return in cash at $123,278. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,160/mo property income against a $1,311/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$34 monthly HOA
Neighborhood data shown for ZIP Code: 31301, Allenhurst, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,966 (100%) |
| Owner Occupied HU | 840 (42.7%) |
| Renter Occupied HU | 804 (40.9%) |
| Vacant Housing Units | 322 (16.4%) |
| Median Home Value | $182,759 |
| Average Home Value | $203,756 |
Residential
1,749
Single Family
1,748
Multi-Family
1
Businesses
42
Date | Event | Price |
|---|---|---|
| 2025-03-06 | Price change | $267,900 |
| 2025-03-05 | Listed for sale | $269,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • RTS Homes
Mls Name: RTS Homes
Mls ID: #N/A
