123 Ellicott DrWarner 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
Investment property for sale in Warner Robins at 123 Ellicott Dr, Warner Robins, GA, 31088 listed at $313,000 pairs $2,356/mo rent with a $1,532/mo payment to leave $451/mo cash flow. Total monthly income runs $2,356/mo, and annual cash flow reaches $5,412/yr on $103,760 cash to close. Return on cash invested measures 25.13% in year one, and rental yield registers 9.03% at a $313,000 basis. Equity gained on principal adds $2,020/yr, and annual property appreciation at 5% supports $86,476 by year five. Five-year ROI tracks 130.72% and total cumulative return in cash totals $135,637. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,356/mo property income relative to a $1,532/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2000
0.40 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: Shawnee Mangual • DYNAMIC REALTY INC.
Mls Name: CGMLS
Mls ID: #253072
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.