Listing Courtesy of: Eterno Realty Group, Keller Williams Realty Atlanta Partners
$256,000
●
House -
Off Market
115 Worchester Circle
Perry, GA 31069
3 Beds
2 Baths
1,514 Ft²
$1,462
Est. Monthly
5.95%
Cap Rate
About This Property
Welcome to your next charming retreat nestled in the heart of
Perry, GA. This meticulously maintained 3 bed, 2 bath home offers
an open concept space of living on a level lot. Step inside to
discover a spacious living room, perfect for gatherings and
relaxation. The updated kitchen features granite countertops, extra
large kitchen island, pantry, separate breakfast area all
overlooking the family room and backyard. The master bedroom offers
double vanities, his and her closets and separate shower/tub. Enjoy
serene mornings and evenings under the covered back patio.
Conveniently located near shopping and schools, this home combines
tranquility with accessibility.
Unit Size
1,514 Ft²
Days on Market
-
Land Size
0.18 acres
Price per sqft
$175
Property Type
House
Property Taxes
$160
HOA Dues
-
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 3 years ago (FMLS #7420172)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 12, 2024 | Sold | ||
| Sold | |||
| Jul 18, 2024 | In contract | - | |
| In contract | |||
| Jul 12, 2024 | Listed by Keller Williams Realty Atlanta Partners | $265,000 | |
| Listed by Keller Williams Realty Atlanta Partners | |||
| Jun 19, 2024 | Listed by Keller Williams Rlty Atl. Part | $265,000 | |
| Listed by Keller Williams Rlty Atl. Part | |||
| | |||
|
Welcome to your next charming retreat nestled in the heart of Perry, GA. This meticulously maintained 3 bed, 2 bath home offers an open concept space of living on a level lot. Step inside to discover a spacious living room, perfect for gatherings and relaxation. The updated kitchen features granite countertops, extra large kitchen island, pantry, separate breakfast area all overlooking the family room and backyard. The master bedroom offers double vanities, his and her closets and separate shower/tub. Enjoy serene mornings and evenings under the covered back patio. Conveniently located near shopping and schools, this home combines tranquility with accessibility.
| |||
| Jan 5, 2020 | No longer available | - | |
| No longer available | |||
Show More
Property Highlights
Garage
Air Conditioning
Fireplace
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Perry
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Eterno Realty Group, Keller Williams Realty Atlanta Partners
Last Updated: 3 years ago
Data Source: FMLS, MLS# 7420172
Last Updated: 3 years ago
Data Source: FMLS, MLS# 7420172
Listings on this website come from the FMLS IDX Compilation and may be held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please click here to review our DMCA policy and learn how to submit a takedown request.© 2026 FMLS.
RH Advisors is committed to ensuring accessibility for individuals with disabilities. We are continuously working to improve the accessibility of our web experience for everyone. We welcome feedback and accommodation requests, please contact us here.
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017