131 Willow Oak CirThomsonGA30824
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 Thomson at 131 Willow Oak Cir, Thomson, GA, 30824 offers a 9.01% rental yield on a $292,600 purchase with $2,196/mo rent. Total monthly income registers $2,196/mo, and a $1,432/mo payment leaves $382/mo available for distribution. Annual cash flow reaches $4,584/yr on $96,997 to close, and return on cash invested stands at 24.63% in year one. Equity gained on principal adds $1,888/yr while 5% annual appreciation supports $80,840 over five years. Portfolio math shows five-year ROI at 128.19% and total cumulative return in cash at $124,337. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,196/mo property income against a $1,432/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
1.03 Acres lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30824, Thomson, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,563 (100%) |
| Owner Occupied HU | 4,491 (59.4%) |
| Renter Occupied HU | 2,394 (31.7%) |
| Vacant Housing Units | 678 ( 9.0%) |
| Median Home Value | $183,383 |
| Average Home Value | $229,915 |
Housing Distribution
Address Breakdown
Residential
7,158
Single Family
7,023
Multi-Family
135
Businesses
694
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Defoor • Defoor Realty
Mls Name: REALTORS of Greater Augusta
Mls Provider:
Mls ID: #531394
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.