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 Waycross at 400 Hill St, Waycross, GA, 31501 listed at $205,500 pairs $1,714/mo rent with a $1,006/mo payment to leave $405/mo cash flow. Total monthly income runs $1,714/mo, and annual cash flow reaches $4,859/yr on $68,123 cash to close. Return on cash invested measures 27.04% in year one, and rental yield registers 10.01% at a $205,500 basis. Equity gained on principal adds $1,326/yr, and annual property appreciation at 5% supports $56,776 by year five. Five-year ROI tracks 141.32% and total cumulative return in cash totals $96,271. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,714/mo property income relative to a $1,006/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1965
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31501, Waycross, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,740 (100%) |
| Owner Occupied HU | 3,135 (46.5%) |
| Renter Occupied HU | 2,443 (36.2%) |
| Vacant Housing Units | 1,162 (17.2%) |
| Median Home Value | $111,498 |
| Average Home Value | $162,075 |
Residential
6,003
Single Family
5,682
Multi-Family
321
Businesses
881
Date | Event | Price |
|---|---|---|
| 2025-09-17 | Sold | $205,500 |
| 2025-08-26 | Pending sale | $205,000 |
| 2025-08-23 | Listed for sale | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | $2404.02 | 29.64% | $69,714 | 50.01% |
| 2023-10-22 | $1854.42 | -0.08% | $46,473 | -0.21% |
| 2022-10-22 | $1855.86 | 11.80% | $46,569 | 21.22% |
Listed by: Clayton Thomas • Crossway Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10590357
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 2025 GAMLS. All rights reserved.
