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 104 Taylor Cv, Woodbine, GA, 31569 priced at $304,990 converts $2,970/mo rent into $1,055/mo cash flow after a $1,493/mo obligation. Total monthly income equals $2,970/mo, and annual cash flow totals $12,663/yr on $101,104 invested. Return on cash invested prints 32.43% in year one, and rental yield reads 11.69% against a $304,990 entry. Equity gained on principal adds $1,968/yr, while 5% annual appreciation compiles into $84,263 by year five. Five-year ROI reaches 170.16% and total cumulative return in cash sums $172,039. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,970/mo property income covering a $1,493/mo payment, not borrower’s personal income.
Single Family
Built in 2025
6,534 sqft lot
$N/A/sqft
$700 annually 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 |
|---|---|---|
| 2025-08-11 | Listed for sale | $304,990 |
| 2025-08-11 | Pending sale | $304,990 |
| 2025-06-25 | Price change | $304,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Octavia Valencia • WJH LLC
Mls Name: GAMLS
Mls Provider:
Mls ID: #10538306
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.
