177 Emerald Dr, Willacoochee, GA, 31650 | $301/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
816 sft

275 Bethel Church Rd, Douglas, GA, 31535

3 Bed
2 Bath
1998 sft

506 Cedar Dr, Nashville, GA, 31639

Investment Property+ 1 more

6 Bed
3 Bath
3759 sft

139 Moore St N, Willacoochee, GA, 31650

3 Bed
2 Bath
1809 sft

117 Melba St, Nashville, GA, 31639

Nearby investment properties with comparable prices

4 Bed
2 Bath
1625 sft

383 Ashby Dr, Douglas, GA, 31535

3 Bed
3 Bath
2334 sft

30 Riverside Dr, Douglas, GA, 31535

3 Bed
2 Bath
1439 sft

500 Raintree Dr, Douglas, GA, 31533

3 Bed
2 Bath
1800 sft

176 Bobcat Trl, Nicholls, GA, 31554

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Willacoochee at 177 Emerald Dr, Willacoochee, GA, 31650 priced at $250,000 converts $1,823/mo rent into $301/mo cash flow after a $1,224/mo obligation. Total monthly income equals $1,823/mo, and annual cash flow totals $3,613/yr on $82,875 invested. Return on cash invested prints 24.27% in year one, and rental yield reads 8.75% against a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation compiles into $69,070 by year five. Five-year ROI reaches 126.14% and total cumulative return in cash sums $104,542. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,823/mo property income covering a $1,224/mo payment, not borrower’s personal income.

Single Family

Built in N/A

0.77 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 31650, Willacoochee, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,434 (100%)
Owner Occupied HU	886 (61.8%)
Renter Occupied HU	353 (24.6%)
Vacant Housing Units	195 (13.6%)
Median Home Value	$108,571
Average Home Value	$183,694