104 Downshire WayWarner RobinsGA31088
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Warner Robins at 104 Downshire Way, Warner Robins, GA, 31088 offers a 8.24% rental yield on a $340,000 purchase with $2,335/mo rent. Total monthly income registers $2,335/mo, and a $1,664/mo payment leaves $266/mo available for distribution. Annual cash flow reaches $3,190/yr on $112,710 to close, and return on cash invested stands at 22.74% in year one. Equity gained on principal adds $2,194/yr while 5% annual appreciation supports $93,936 over five years. Portfolio math shows five-year ROI at 117.88% and total cumulative return in cash at $132,858. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,335/mo property income against a $1,664/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31088, Warner Robins, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,664 (100%) |
| Owner Occupied HU | 14,800 (57.7%) |
| Renter Occupied HU | 9,127 (35.6%) |
| Vacant Housing Units | 1,737 ( 6.8%) |
| Median Home Value | $271,584 |
| Average Home Value | $310,853 |
Housing Distribution
Address Breakdown
Residential
24,304
Single Family
19,931
Multi-Family
4,373
Businesses
1,479
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Smith & Davis • RE/MAX SOUTHERN
Mls Name: GAMLS
Mls ID: #10672542