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 208 Willow Ave, Warner Robins, GA, 31093 generates $1,576/mo in rent and, after a $820/mo payment, leaves $556/mo in cash flow. Total monthly income is $1,576/mo, and annual cash flow is $6,677/yr on $55,526 invested. Return on cash invested sits at 31.93% in year one, and rental yield is 11.29% on a $167,500 entry. Equity gained on principal adds $1,081/yr, while 5% annual appreciation builds toward $46,277 over five years. Five-year ROI reaches 167.22% and total cumulative return in cash sums $92,848. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,576/mo property income rather than buyer’s personal income.
Single Family
Built in 1962
9,583 sqft 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 |
|---|---|---|
| 2024-09-20 | Listed for sale | $167,500 |
| 2024-09-17 | Pending sale | $167,500 |
| 2024-08-14 | Price change | $167,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-16 | $943.11 | 7.45% | $28,800 | 8.60% |
| 2022-10-16 | $877.76 | 9.59% | $26,520 | 9.59% |
| 2021-10-16 | $800.98 | 26.93% | $24,200 | 27.37% |
Listed by: Andrew Beall • SOUTHERN CLASSIC REALTORS
Mls Name: CGMLS
Mls ID: #243726
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.
