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 Waycross at 1303 Jasmine Cir, Waycross, GA, 31501 priced at $205,800 converts $1,140/mo rent into after a $1,007/mo obligation. Total monthly income equals $1,140/mo. Return on cash invested prints 17.05% in year one, and rental yield reads 6.65% against a $205,800 entry. Equity gained on principal adds $1,328/yr, while 5% annual appreciation compiles into $56,859 by year five. Five-year ROI reaches 87.73% and total cumulative return in cash sums $59,849. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,140/mo property income covering a $1,007/mo payment, not borrower’s personal income.
Single Family
Built in 1957
1.45 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31501, Waycross, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,740 (100%) |
| Owner Occupied HU | 3,135 (46.5%) |
| Renter Occupied HU | 2,443 (36.2%) |
| Vacant Housing Units | 1,162 (17.2%) |
| Median Home Value | $111,498 |
| Average Home Value | $162,075 |
Residential
6,003
Single Family
5,682
Multi-Family
321
Businesses
881
Date | Event | Price |
|---|---|---|
| 2025-05-09 | Listed for sale | $205,800 |
| 2022-10-03 | Sold | $149,200 |
| 2022-08-22 | Listed for sale | $147,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-10 | $2311.22 | 55.08% | $57,921 | N/A |
| 2022-05-10 | $1490.38 | -3.65% | $57,921 | 22.34% |
| 2021-05-10 | $1546.82 | -2.22% | $47,345 | N/A |
Listed by: Jody DuPont • Compass360 Realty, Inc.
Mls Name: GIAOR
Mls ID: #1653814
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.
