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 Warner Robins at 122 Willis Creek Rd, Warner Robins, GA, 31088 priced at $214,900 pairs $1,610/mo rent with $302/mo cash flow after a $1,052/mo payment. Total monthly income equals $1,610/mo, and annual cash flow comes to $3,623/yr on $71,239 invested. Return on cash invested is 24.99% in year one, and rental yield stands at 8.99% on a $214,900 basis. Equity gained on principal adds $1,387/yr, and 5% annual appreciation accumulates to $59,373 by year five. Five-year ROI measures 129.98% and total cumulative return in cash reaches $92,598. For financing, Ziffy Mortgage’s DSCR program evaluates $1,610/mo property income against a $1,052/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
0.66 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31088, Warner Robins, GA area.
| 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 |
Residential
24,304
Single Family
19,931
Multi-Family
4,373
Businesses
1,479
Date | Event | Price |
|---|---|---|
| 2025-09-01 | Listing removed | $1,650 |
| 2025-08-13 | Listed for rent | $1,650 |
| 2025-08-12 | Listing removed | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-31 | $1711.06 | 0.42% | $65,000 | 11.30% |
| 2023-10-31 | $1703.87 | 13.95% | $58,400 | 13.27% |
| 2022-10-31 | $1495.22 | 3.10% | $51,560 | 2.71% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
