1303 N Unit 8 Douglas, GA 31533
Estimated payment $3,403/month
Highlights
- No HOA
- Central Heating and Cooling System
- 1-Story Property
- Cooling System Mounted To A Wall/Window
About This Home
This 7-unit residential portfolio consists of six single-family homes and two mobile homes located throughout Douglas, GA, including properties on N. Pearl Street, Edgewood Avenue, Green Avenue, Poplar Street, North Street, West Baker Highway, and Lacey Avenue. The portfolio features a diverse unit mix of one 4BR/2BA, two 4BR/1BA, one 3BR/2BA, two 3BR/1BA, one 2BR/2BA, and one 2BR/1BA. Currently generating approximately $57,600 in annual gross income, rents average $700 per month, while market rents support an average of approximately $881 per month, providing significant upside through rent growth. Recent improvements include five new metal roofs, and seven of the eight units feature central heating and air conditioning. All properties are served by city water and sewer, with tenants paying their $588,000, the portfolio presents a compelling value-add opportunity with a projected 8.73% pro forma cap rate based on market rents and a conservative 30% expense ratio. The current tenant mix includes four month-to-month leases and four annual leases, providing both stable cash flow and the ability to capture rental upside in the near term. With strong in-place income, recent capital improvements, and substantial rental upside, this portfolio offers investors an opportunity to acquire immediate scale in one of South Georgia's strongest workforce housing markets. Tenant Occupied, do not approach or disturb tenants. Interior showings allowed only when under contract during DDP.
Listing Agent
Canopy Realty Group Brokerage Email: 2296302400, rcmcghin@gmail.com License #433083 Listed on: 06/01/2026
Property Details
Home Type
- Multi-Family
Est. Annual Taxes
- $2,936
Lot Details
- 2.05 Acre Lot
Parking
- 3 Parking Spaces
Home Design
- Metal Roof
- Metal Siding
- Vinyl Siding
Interior Spaces
- 8,500 Sq Ft Home
- 1-Story Property
Bedrooms and Bathrooms
- 13 Bedrooms
- 6 Bathrooms
Utilities
- Cooling System Mounted To A Wall/Window
- Central Heating and Cooling System
Community Details
- No Home Owners Association
Listing and Financial Details
- Assessor Parcel Number Multi D010 056
Map
Tax History
We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.
| Year | Tax Paid | Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. | Land | Improvement |
|---|---|---|---|---|
| 2025 | $1,411 | $95,268 | $42,000 | $53,268 |
| 2024 | $1,331 | $93,290 | $41,000 | $52,290 |
| 2023 | $1,152 | $70,936 | $25,000 | $45,936 |
| 2022 | $991 | $57,196 | $17,000 | $40,196 |
| 2021 | $842 | $44,598 | $17,000 | $27,598 |
| 2020 | $765 | $37,033 | $17,000 | $20,033 |
| 2019 | $713 | $33,630 | $17,000 | $16,630 |
| 2018 | $283 | $34,757 | $0 | $0 |
| 2017 | $255 | $34,042 | $0 | $0 |
| 2016 | -- | $33,342 | $0 | $0 |
| 2015 | -- | $33,110 | $0 | $0 |
| 2014 | -- | $32,847 | $0 | $0 |
Property History
We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.
| Date | Event | Price | List to Sale | Price per Sq Ft |
|---|---|---|---|---|
| 07/05/2026 07/05/26 | Price Changed | $588,000 | -13.3% | $69 / Sq Ft |
| 06/01/2026 06/01/26 | For Sale | $678,000 | -- | $80 / Sq Ft |
Source: South Georgia MLS
MLS Number: 153880
- 1305 Pearl Ave N
- 1003 Pearl Ave N
- 309 Schley St E
- 108, 110 W Jefferson St
- 621 Jefferson St E
- 111 Schley St W
- 525 Schley St E
- 1205 Green Hollow Run
- 805 Par St
- 514 Schley St E
- 1601 Walrod Ave
- 516 Gordon St E
- 622 Wheeler Ave N
- 904 Chester Ave N
- 406 Peachtree St E
- 907 Chester Ave N
- 315 E Sellers St
- 1203 Lakeshore Dr
- 417 E Sellers St
- 204 Gaskin Ave N
Ask me questions while you tour the home.