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 Warner Robins at 202 Perth Ct, Warner Robins, GA, 31088 priced at $415,900 pairs $3,265/mo rent with $717/mo cash flow after a $2,036/mo payment. Total monthly income equals $3,265/mo, and annual cash flow comes to $8,601/yr on $137,871 invested. Return on cash invested is 26.15% in year one, and rental yield stands at 9.42% on a $415,900 basis. Equity gained on principal adds $2,684/yr, and 5% annual appreciation accumulates to $114,906 by year five. Five-year ROI measures 136.22% and total cumulative return in cash reaches $187,804. For financing, Ziffy Mortgage’s DSCR program evaluates $3,265/mo property income against a $2,036/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
9,147 sqft lot
$N/A/sqft
$200 annually HOA
Neighborhood data shown for ZIP Code: 31088, Warner Robins, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,664 (100%) |
| Owner Occupied HU | 14,800 (57.7%) |
| Renter Occupied HU | 9,127 (35.6%) |
| Vacant Housing Units | 1,737 ( 6.8%) |
| Median Home Value | $271,584 |
| Average Home Value | $310,853 |
Residential
24,304
Single Family
19,931
Multi-Family
4,373
Businesses
1,479
Date | Event | Price |
|---|---|---|
| 2025-01-04 | Price change | $415,900 |
| 2024-12-19 | Price change | $418,900 |
| 2021-10-09 | Pending sale | $378,819 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Julie Noel-Hastings • Southern Classic Realtors
Mls Name: GAMLS
Mls Provider:
Mls ID: #10428893
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2024 GAMLS. All rights reserved.
