124 Willow Forest RdMilledgevilleGA31061
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 Milledgeville at 124 Willow Forest Rd, Milledgeville, GA, 31061 priced at $389,000 converts $2,882/mo rent into $514/mo cash flow after a $1,904/mo obligation. Total monthly income equals $2,882/mo, and annual cash flow totals $6,173/yr on $128,954 invested. Return on cash invested prints 24.7% in year one, and rental yield reads 8.89% against a $389,000 entry. Equity gained on principal adds $2,510/yr, while 5% annual appreciation compiles into $107,474 by year five. Five-year ROI reaches 128.39% and total cumulative return in cash sums $165,558. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,882/mo property income covering a $1,904/mo payment, not borrower’s personal income.
Single Family
Built in 2008
0.80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31061, Milledgeville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,866 (100%) |
| Owner Occupied HU | 9,803 (49.3%) |
| Renter Occupied HU | 6,348 (32.0%) |
| Vacant Housing Units | 3,715 (18.7%) |
| Median Home Value | $224,135 |
| Average Home Value | $295,359 |
Housing Distribution
Address Breakdown
Residential
17,899
Single Family
16,975
Multi-Family
924
Businesses
1,303
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tracy Evans • Fickling & Company Lake Country
Mls Name: LCBOR
Mls Provider:
Mls ID: #67412
Disclaimer: Copyright Lake Country Board of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.