122 Napier AveWarner RobinsGA31093
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 122 Napier Ave, Warner Robins, GA, 31093 priced at $180,000 pairs $2,626/mo rent with $1,531/mo cash flow after a $881/mo payment. Total monthly income equals $2,626/mo, and annual cash flow comes to $18,366/yr on $59,670 invested. Return on cash invested is 50.69% in year one, and rental yield stands at 17.51% on a $180,000 basis. Equity gained on principal adds $1,162/yr, and 5% annual appreciation accumulates to $49,731 by year five. Five-year ROI measures 267.78% and total cumulative return in cash reaches $159,785. For financing, Ziffy Mortgage’s DSCR program evaluates $2,626/mo property income against a $881/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1961
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31093, Warner Robins, GA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
12,102
Single Family
11,343
Multi-Family
759
Businesses
943
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lorietta Moss • Properties In The South, LLC
Mls Name: MGMLS
Mls Provider:
Mls ID: #176503
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. 2023 MGMLS.