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 Midway at Kohen Plan, Alder Grove, Midway, GA, 31320 priced at $358,000 pairs $3,037/mo rent with $803/mo cash flow after a $1,752/mo payment. Total monthly income equals $3,037/mo, and annual cash flow comes to $9,641/yr on $118,677 invested. Return on cash invested is 28.03% in year one, and rental yield stands at 10.18% on a $358,000 basis. Equity gained on principal adds $2,310/yr, and 5% annual appreciation accumulates to $98,909 by year five. Five-year ROI measures 146.48% and total cumulative return in cash reaches $173,838. For financing, Ziffy Mortgage’s DSCR program evaluates $3,037/mo property income against a $1,752/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$55 monthly HOA
Neighborhood data shown for ZIP Code: 31320, Midway, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,724 (100%) |
| Owner Occupied HU | 3,208 (67.9%) |
| Renter Occupied HU | 890 (18.8%) |
| Vacant Housing Units | 626 (13.3%) |
| Median Home Value | $272,681 |
| Average Home Value | $292,094 |
Residential
4,564
Single Family
4,441
Multi-Family
123
Businesses
177
Date | Event | Price |
|---|---|---|
| 2024-01-17 | Listed for sale | $358,000 |
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
