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% |
Investment property for sale in Woodbine at 223 Pelican Rd, Woodbine, GA, 31569 offers a 8.65% rental yield on a $264,900 purchase with $1,909/mo rent. Total monthly income registers $1,909/mo, and a $1,297/mo payment leaves $296/mo available for distribution. Annual cash flow reaches $3,556/yr on $87,814 to close, and return on cash invested stands at 23.96% in year one. Equity gained on principal adds $1,709/yr while 5% annual appreciation supports $73,187 over five years. Portfolio math shows five-year ROI at 124.47% and total cumulative return in cash at $109,304. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,909/mo property income against a $1,297/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2025
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31569, Woodbine, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,420 (100%) |
| Owner Occupied HU | 1,721 (71.1%) |
| Renter Occupied HU | 473 (19.5%) |
| Vacant Housing Units | 226 ( 9.3%) |
| Median Home Value | $309,335 |
| Average Home Value | $310,263 |
Residential
2,136
Single Family
2,127
Multi-Family
9
Businesses
155
Date | Event | Price |
|---|---|---|
| 2025-07-24 | Listed for sale | $264,900 |
| 2025-04-29 | Sold | $43,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-25 | $282.21 | -4.65% | $10,000 | N/A |
| 2023-07-25 | $295.96 | -3.04% | $10,000 | N/A |
| 2022-07-25 | $305.25 | -5.41% | $10,000 | N/A |
Listed by: Cyndi Trothier • eXp Realty, LLC
Mls Name: GIAOR
Mls ID: #1655495
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.
