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% |
Investment property for sale in Warner Robins at 105 Westcliff Cir APT A, Warner Robins, GA, 31093 offers a 12.18% rental yield on a $129,900 purchase with $1,318/mo rent. Total monthly income registers $1,318/mo, and a $636/mo payment leaves $527/mo available for distribution. Annual cash flow reaches $6,326/yr on $43,062 to close, and return on cash invested stands at 34.6% in year one. Equity gained on principal adds $838/yr while 5% annual appreciation supports $35,889 over five years. Portfolio math shows five-year ROI at 181.57% and total cumulative return in cash at $78,187. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,318/mo property income against a $636/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31093, Warner Robins, GA area.
| 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 |
Residential
12,102
Single Family
11,343
Multi-Family
759
Businesses
943
Date | Event | Price |
|---|---|---|
| 2025-04-15 | Listed for sale | $129,900 |
| 2025-04-10 | Listing removed | $135,000 |
| 2025-03-14 | Price change | $135,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $896.20 | 7.91% | $30,720 | 21.14% |
| 2023-04-16 | $830.47 | 40.33% | $25,360 | 41.83% |
| 2022-04-16 | $591.79 | 16.41% | $17,880 | 16.41% |
Listed by: Kamerin Bazemore • Southern Classic Realtors
Mls Name: GAMLS
Mls Provider:
Mls ID: #10500388
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.
