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 Townsend at Hidden Lagoon Ln NE, Townsend, GA, 31331 priced at $587,100 converts $4,663/mo rent into $972/mo cash flow after a $2,874/mo obligation. Total monthly income equals $4,663/mo, and annual cash flow totals $11,663/yr on $193,156 invested. Return on cash invested prints 26.1% in year one, and rental yield reads 9.53% against a $587,100 entry. Equity gained on principal adds $3,788/yr, while 5% annual appreciation compiles into $162,205 by year five. Five-year ROI reaches 136.12% and total cumulative return in cash sums $262,926. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,663/mo property income covering a $2,874/mo payment, not borrower’s personal income.
Single Family
Built in 2019
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31331, Townsend, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,077 (100%) |
| Owner Occupied HU | 2,238 (54.9%) |
| Renter Occupied HU | 441 (10.8%) |
| Vacant Housing Units | 1,398 (34.3%) |
| Median Home Value | $226,210 |
| Average Home Value | $289,660 |
Residential
3,091
Single Family
3,066
Multi-Family
25
Businesses
165
Date | Event | Price |
|---|---|---|
| 2021-09-01 | Sold | $488,399 |
| 2012-05-16 | Sold | $20,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-05 | $6280.56 | 11.40% | $226,400 | 11.79% |
| 2022-07-05 | $5637.96 | 38.83% | $202,520 | 38.83% |
| 2021-07-05 | $4061.16 | 101.51% | $145,880 | 92.35% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
