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 Waynesville at 26 Crandal Rd, Waynesville, GA, 31566 priced at $220,000 converts $780/mo rent into after a $1,077/mo obligation. Total monthly income equals $780/mo. Return on cash invested prints 10.71% in year one, and rental yield reads 4.25% against a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation compiles into $60,782 by year five. Five-year ROI reaches 53.38% and total cumulative return in cash sums $38,927. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $780/mo property income covering a $1,077/mo payment, not borrower’s personal income.
Manufactured
Built in 1998
2.01 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31566, Waynesville, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,494 (100%) |
| Owner Occupied HU | 1,044 (69.9%) |
| Renter Occupied HU | 232 (15.5%) |
| Vacant Housing Units | 218 (14.6%) |
| Median Home Value | $117,647 |
| Average Home Value | $137,196 |
Residential
1,413
Single Family
1,413
Multi-Family
0
Businesses
48
Date | Event | Price |
|---|---|---|
| 2025-02-01 | Price change | $220,000 |
| 2025-01-01 | Listed for sale | $225,000 |
| 2023-04-04 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2018-02-16 | $508.66 | 72.51% | $15,026 | 72.51% |
| 2017-02-16 | $294.85 | -43.57% | $8,710 | -43.57% |
| 2016-02-16 | $522.54 | N/A | $15,436 | N/A |
Listed by: Susan Owens • Coldwell Banker Access Realty BWK
Mls Name: GIAOR
Mls ID: #1650929
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.
