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% |
Investment property for sale in Warner Robins at 135 Wellston Cir, Warner Robins, GA, 31093 with 5% annual appreciation on a $299,900 basis while $2,578/mo rent supports operations. Total monthly income totals $2,578/mo and a $1,468/mo payment preserves $753/mo for cash returns. Annual cash flow comes to $9,031/yr on $99,417 deployed, and return on cash invested reaches 28.99% in year one. Equity gained on principal adds $1,935/yr, and five-year appreciation sums $82,857 alongside rental yield of 10.32%. Five-year ROI measures 151.43% and total cumulative return in cash totals $150,544.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,578/mo property income versus a $1,468/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1994
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31093, Warner Robins, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,462 (100%) |
| Owner Occupied HU | 6,403 (47.6%) |
| Renter Occupied HU | 5,856 (43.5%) |
| Vacant Housing Units | 1,203 ( 8.9%) |
| Median Home Value | $163,564 |
| Average Home Value | $274,942 |
Residential
12,102
Single Family
11,343
Multi-Family
759
Businesses
943
Date | Event | Price |
|---|---|---|
| 2025-02-03 | Listed for sale | $299,900 |
| 2025-02-01 | Listing removed | $299,900 |
| 2025-01-07 | Price change | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $1746.00 | 27.62% | $72,920 | 11.50% |
| 2022-02-16 | $1368.16 | 9.23% | $65,400 | 7.85% |
| 2021-02-16 | $1252.52 | 3.06% | $60,640 | 2.99% |
Listed by: Cecilia Robinson • KELLER WILLIAMS REALTY MIDDLE GEORGIA
Mls Name: CGMLS
Mls ID: #250755
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.
