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 Woodbine at 111 Billyville Rd, Woodbine, GA, 31569 offers a 17.51% rental yield on a $215,000 purchase with $3,138/mo rent. Total monthly income registers $3,138/mo, and a $1,052/mo payment leaves $1,803/mo available for distribution. Annual cash flow reaches $21,635/yr on $71,273 to close, and return on cash invested stands at 50.26% in year one. Equity gained on principal adds $1,387/yr while 5% annual appreciation supports $59,401 over five years. Portfolio math shows five-year ROI at 265.65% and total cumulative return in cash at $189,337. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,138/mo property income against a $1,052/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1961
0.64 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-09-05 | Price change | $215,000 |
| 2024-08-28 | Listed for sale | $230,000 |
| 2020-10-20 | Sold | $159,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-15 | $2106.95 | 15.62% | $71,191 | 19.25% |
| 2022-09-15 | $1822.35 | 11.14% | $59,700 | 17.50% |
| 2021-09-15 | $1639.67 | 78.82% | $50,809 | 83.91% |
Listed by: Ginny O'Quinn • eXp Realty, LLC
Mls Name: GIAOR
Mls ID: #1648819
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.
