120 Kirkwood CirWarner RobinsGA31088
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 120 Kirkwood Cir, Warner Robins, GA, 31088 generates $1,194/mo in rent and, after a $881/mo payment, leaves $99/mo in cash flow. Total monthly income is $1,194/mo, and annual cash flow is $1,182/yr on $59,670 invested. Return on cash invested sits at 21.89% in year one, and rental yield is 7.96% on a $180,000 entry. Equity gained on principal adds $1,162/yr, while 5% annual appreciation builds toward $49,731 over five years. Five-year ROI reaches 113.37% and total cumulative return in cash sums $67,649. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,194/mo property income rather than buyer’s personal income.
Single Family
Built in 1962
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31088, Warner Robins, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,664 (100%) |
| Owner Occupied HU | 14,800 (57.7%) |
| Renter Occupied HU | 9,127 (35.6%) |
| Vacant Housing Units | 1,737 ( 6.8%) |
| Median Home Value | $271,584 |
| Average Home Value | $310,853 |
Housing Distribution
Address Breakdown
Residential
24,304
Single Family
19,931
Multi-Family
4,373
Businesses
1,479
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cheryl Gillen • Keller Williams Realty Middle Georgia
Mls Name: MGMLS
Mls Provider:
Mls ID: #180183
Disclaimer: Listings on this website come from the MGMLS IDX Compilation and may be held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any MGMLS Listing contains material that infringes your copyrighted work, please click here to review our DMCA policy and learn how to submit a takedown request. 2025 MGMLS.