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 Hinesville at Grayson Plan, Heritage Pointe, Hinesville, GA, 31313 offers a 11.44% rental yield on a $306,000 purchase with $2,918/mo rent. Total monthly income registers $2,918/mo, and a $1,498/mo payment leaves $1,030/mo available for distribution. Annual cash flow reaches $12,364/yr on $101,439 to close, and return on cash invested stands at 32.1% in year one. Equity gained on principal adds $1,975/yr while 5% annual appreciation supports $84,542 over five years. Portfolio math shows five-year ROI at 168.2% and total cumulative return in cash at $170,616. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,918/mo property income against a $1,498/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$25 monthly HOA
Neighborhood data shown for ZIP Code: 31313, Hinesville, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,425 (100%) |
| Owner Occupied HU | 8,353 (45.3%) |
| Renter Occupied HU | 8,185 (44.4%) |
| Vacant Housing Units | 1,887 (10.2%) |
| Median Home Value | $197,119 |
| Average Home Value | $222,755 |
Residential
18,132
Single Family
17,348
Multi-Family
784
Businesses
985
Date | Event | Price |
|---|---|---|
| 2023-12-06 | Listing removed | N/A |
| 2023-09-28 | Listed for sale | $306,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Dryden Enterprises, Inc.
Mls Name: Dryden Enterprises, Inc.
Mls ID: #N/A
