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 Allenhurst at Jackson Plan, The Village at Sassafras, Allenhurst, GA, 31301 offers $2,160/mo rent that, after a $1,409/mo payment, leaves $374/mo cash flow. Total monthly income is $2,160/mo, and annual cash flow is $4,487/yr on $95,439 cash. Return on cash invested measures 24.61% in year one, and rental yield stands at 9% at a $287,900 entry. Equity gained on principal adds $1,858/yr while 5% annual appreciation compounds into $79,541 by year five. Five-year ROI records 128.08% and total cumulative return in cash reaches $122,237. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,160/mo property income versus a $1,409/mo payment rather than borrower’s personal income verification through 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 | $287,900 |
| 2025-03-05 | Listed for sale | $289,900 |
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
