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 1625 Windsor Dr, Waycross, GA, 31501 priced at $359,100 pairs $4,031/mo rent with $1,845/mo cash flow after a $1,758/mo payment. Total monthly income equals $4,031/mo, and annual cash flow comes to $22,141/yr on $119,042 invested. Return on cash invested is 38.51% in year one, and rental yield stands at 13.47% on a $359,100 basis. Equity gained on principal adds $2,317/yr, and 5% annual appreciation accumulates to $99,213 by year five. Five-year ROI measures 202.48% and total cumulative return in cash reaches $241,035. For financing, Ziffy Mortgage’s DSCR program evaluates $4,031/mo property income against a $1,758/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1952
0.42 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 |
|---|---|---|
| 2025-07-22 | Listing removed | $374,900 |
| 2025-04-24 | Listed for sale | $374,900 |
| 2025-04-01 | Listing removed | $379,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-28 | $2079.14 | -13.34% | $128,171 | 50.70% |
| 2023-09-28 | $2399.32 | 493.54% | $85,050 | N/A |
| 2022-09-28 | $404.24 | -61.82% | $85,050 | 20.24% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
