1303 N Pearl Ave - 8 Home Portfolio #8, Douglas, GA 31533
Local realty services provided by:CENTURY 21 Realty Advisors GA
Listed by: caleb ross
Office: canopy realty group
MLS#:153880
Source:GA_VBR
Price summary
- Price:$678,000
- Price per sq. ft.:$79.76
About this home
This 8-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 $67,200 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 own utilities, helping keep operating expenses low. Offered at $678,000, 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....
Contact an agent
Home facts
- Listing ID #:153880
- Added:6 day(s) ago
- Updated:June 08, 2026 at 02:58 PM
Rooms and interior
- Living area:8,500 sq. ft.
Structure and exterior
- Roof:Metal
- Building area:8,500 sq. ft.
- Lot area:2.05 Acres
- Construction Materials:Metal Siding, Vinyl Siding
- Levels:1 Story
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$678,000
- Price per sq. ft.:$79.76
- Tax amount:$2,936 (2025)
Parking
- Parking description:3+ Cars
- Garage spaces:3
New listings near 1303 N Pearl Ave - 8 Home Portfolio #8
- New
$399,000Active3 beds 3 baths2,691 sq. ft.504 Westgreen Road, Douglas, GA 31533
MLS# 117855Listed by: EXP REALTY - New
$4,145,000Active-- beds -- baths61,338 sq. ft.0 Douglas- 63 Door Portfolio #63, Douglas, GA 31533
MLS# 153914Listed by: CANOPY REALTY GROUP - New
$165,000Active-- beds -- baths2,352 sq. ft.342 Tyson Rd - 2 Homes #2, Douglas, GA 31533
MLS# 153902Listed by: CANOPY REALTY GROUP - New
$160,000Active-- beds -- baths2,230 sq. ft.38 & 256 Villa St #2, Douglas, GA 31533
MLS# 153901Listed by: CANOPY REALTY GROUP - New
$219,000Active-- beds -- baths2,750 sq. ft.637 & 639 Ethel St #2, Douglas, GA 31533
MLS# 153887Listed by: CANOPY REALTY GROUP - New
$330,000Active-- beds -- baths5,592 sq. ft.401 Dead Oak Rd - 4 Units #4, Douglas, GA 31533
MLS# 153889Listed by: CANOPY REALTY GROUP - New
$175,000Active3 beds 2 baths1,384 sq. ft.6474 Old Axson Rd, Douglas, GA 31535
MLS# 117849Listed by: PREMIER REALTY GROUP OF GA - New
$165,750Active-- beds -- baths2,260 sq. ft.45 & 55 Sand Dollar Rd #2, Douglas, GA 31533
MLS# 153881Listed by: CANOPY REALTY GROUP - New
$156,000Active-- beds -- baths1,802 sq. ft.803 805 Willow St #2, Douglas, GA 31533
MLS# 153882Listed by: CANOPY REALTY GROUP