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 Woodbine at 1000 Bedell Ave, Woodbine, GA, 31569 generates $1,320/mo in rent and, after a $734/mo payment, leaves $357/mo in cash flow. Total monthly income is $1,320/mo, and annual cash flow is $4,284/yr on $49,692 invested. Return on cash invested sits at 28.53% in year one, and rental yield is 10.57% on a $149,900 entry. Equity gained on principal adds $967/yr, while 5% annual appreciation builds toward $41,415 over five years. Five-year ROI reaches 149.5% and total cumulative return in cash sums $74,291. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,320/mo property income rather than buyer’s personal income.
Single Family
Built in 1963
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31569, Woodbine, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,420 (100%) |
| Owner Occupied HU | 1,721 (71.1%) |
| Renter Occupied HU | 473 (19.5%) |
| Vacant Housing Units | 226 ( 9.3%) |
| Median Home Value | $309,335 |
| Average Home Value | $310,263 |
Residential
2,136
Single Family
2,127
Multi-Family
9
Businesses
155
Date | Event | Price |
|---|---|---|
| 2025-02-04 | Listed for sale | $149,900 |
| 2023-05-16 | Sold | $110,000 |
| 2022-10-28 | Listing removed | $149,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $1847.53 | 28.81% | $56,413 | 20.40% |
| 2022-02-16 | $1434.28 | 2.94% | $46,855 | 19.63% |
| 2021-02-16 | $1393.37 | 13.54% | $39,165 | 5.80% |
Listed by: Kate Pontello Karwacki • Seaboard Real Estate, Inc. DAR
Mls Name: GIAOR
Mls ID: #1651716
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
