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 Waycross at 4312 Albany Ave, Waycross, GA, 31503 priced at $120,000 pairs $957/mo rent with $227/mo cash flow after a $587/mo payment. Total monthly income equals $957/mo, and annual cash flow comes to $2,724/yr on $39,780 invested. Return on cash invested is 26.76% in year one, and rental yield stands at 9.57% on a $120,000 basis. Equity gained on principal adds $774/yr, and 5% annual appreciation accumulates to $33,154 by year five. Five-year ROI measures 139.38% and total cumulative return in cash reaches $55,447. For financing, Ziffy Mortgage’s DSCR program evaluates $957/mo property income against a $587/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
1.43 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31503, Waycross, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,130 (100%) |
| Owner Occupied HU | 5,538 (60.7%) |
| Renter Occupied HU | 2,448 (26.8%) |
| Vacant Housing Units | 1,144 (12.5%) |
| Median Home Value | $126,673 |
| Average Home Value | $163,126 |
Residential
8,719
Single Family
8,603
Multi-Family
116
Businesses
455
Date | Event | Price |
|---|---|---|
| 2025-02-16 | Listed for sale | $120,000 |
| 2017-06-29 | Sold | $50,000 |
| 2017-06-07 | Price change | $50,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $706.27 | 0.06% | $35,748 | N/A |
| 2022-02-16 | $705.88 | -1.40% | $35,748 | 38.12% |
| 2021-02-16 | $715.91 | -10.89% | $25,881 | 4.16% |
Listed by: Brittany Reynolds • Keller Williams Realty Georgia Communities
Mls Name: Douglas Coffee County BOR
Mls ID: #113973
Disclaimer: Copyright Douglas Coffee County Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
