104 Rock Run TrlWarner RobinsGA31093
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
Rental property for sale in Warner Robins at 104 Rock Run Trl, Warner Robins, GA, 31093 generates $2,507/mo in rent and, after a $1,322/mo payment, leaves $863/mo in cash flow. Total monthly income is $2,507/mo, and annual cash flow is $10,359/yr on $89,505 invested. Return on cash invested sits at 31.48% in year one, and rental yield is 11.14% on a $270,000 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,596 over five years. Five-year ROI reaches 164.83% and total cumulative return in cash sums $147,529. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,507/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31093, Warner Robins, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,462 (100%) |
| Owner Occupied HU | 6,403 (47.6%) |
| Renter Occupied HU | 5,856 (43.5%) |
| Vacant Housing Units | 1,203 ( 8.9%) |
| Median Home Value | $163,564 |
| Average Home Value | $274,942 |
Housing Distribution
Address Breakdown
Residential
12,102
Single Family
11,343
Multi-Family
759
Businesses
943
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nicole Wallace • KELLER WILLIAMS REALTY MIDDLE GEORGIA
Mls Name: CGMLS
Mls ID: #257814