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 Richmond Hill at 1365 Waybridge Way, Richmond Hill, GA, 31324 generates $2,747/mo in rent and, after a $1,909/mo payment, leaves $283/mo in cash flow. Total monthly income is $2,747/mo, and annual cash flow is $3,399/yr on $129,285 invested. Return on cash invested sits at 22.54% in year one, and rental yield is 8.45% on a $390,000 entry. Equity gained on principal adds $2,517/yr, while 5% annual appreciation builds toward $107,750 over five years. Five-year ROI reaches 117.13% and total cumulative return in cash sums $151,436. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,747/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
8,276 sqft lot
$N/A/sqft
$600 annually HOA
Neighborhood data shown for ZIP Code: 31324, Richmond Hill, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,959 (100%) |
| Owner Occupied HU | 10,365 (69.3%) |
| Renter Occupied HU | 3,421 (22.9%) |
| Vacant Housing Units | 1,173 ( 7.8%) |
| Median Home Value | $389,566 |
| Average Home Value | $434,971 |
Residential
13,778
Single Family
12,700
Multi-Family
1,078
Businesses
1,015
Date | Event | Price |
|---|---|---|
| 2025-06-08 | Price change | $390,000 |
| 2025-05-26 | Price change | $395,000 |
| 2025-04-22 | Listed for sale | $396,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-05 | $3716.21 | 5.69% | $138,840 | 7.90% |
| 2023-07-05 | $3516.15 | 395.14% | $128,680 | 504.70% |
| 2022-07-05 | $710.13 | N/A | $21,280 | N/A |
Listed by: Jarlene Johnson • Era Southeast Coastal Real Estate
Mls Name: HABR
Mls ID: #160318
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.
