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 Waycross at 1105 Satilla Blvd, Waycross, GA, 31501 offers $2,610/mo rent that, after a $1,904/mo payment, leaves $242/mo cash flow. Total monthly income is $2,610/mo, and annual cash flow is $2,909/yr on $128,954 cash. Return on cash invested measures 22.17% in year one, and rental yield stands at 8.05% at a $389,000 entry. Equity gained on principal adds $2,510/yr while 5% annual appreciation compounds into $107,474 by year five. Five-year ROI records 114.82% and total cumulative return in cash reaches $148,062. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,610/mo property income versus a $1,904/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1929
0.75 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31501, Waycross, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,740 (100%) |
| Owner Occupied HU | 3,135 (46.5%) |
| Renter Occupied HU | 2,443 (36.2%) |
| Vacant Housing Units | 1,162 (17.2%) |
| Median Home Value | $111,498 |
| Average Home Value | $162,075 |
Residential
6,003
Single Family
5,682
Multi-Family
321
Businesses
881
Date | Event | Price |
|---|---|---|
| 2024-10-20 | Price change | $389,000 |
| 2024-06-08 | Price change | $394,000 |
| 2023-10-18 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $3195.27 | 0.13% | $109,572 | N/A |
| 2022-02-16 | $3191.15 | -5.89% | $109,572 | 18.60% |
| 2021-02-16 | $3390.93 | -4.03% | $92,390 | 15.60% |
Listed by: Sheri Bashlor • eXp Realty, LLC
Mls Name: GIAOR
Mls ID: #1649768
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.
