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 4810 Trail Rd, Waycross, GA, 31503 earns $727/mo cash flow from $1,783/mo rent with a $849/mo payment. Total monthly income totals $1,783/mo, and annual cash flow totals $8,727/yr on $57,515 capital. ROI tracks 35.08% on current figures, and rental yield reads 12.33% at a $173,500 purchase. Equity gained on principal adds $1,120/yr, and 5% annual appreciation supports $47,935 over five years. Five-year ROI reaches 184.13% and total cumulative return in cash sums $105,904. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,783/mo property income instead of your personal income.
Single Family
Built in N/A
0.97 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 |
|---|---|---|
| 2025-09-11 | Sold | $173,500 |
| 2025-05-11 | Listed for sale | $169,900 |
| 2025-04-15 | Sold | $67,857 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | $632.70 | -9.44% | $30,996 | 7.90% |
| 2023-10-22 | $698.68 | 0.06% | $28,726 | N/A |
| 2022-10-22 | $698.29 | -1.33% | $28,726 | 14.20% |
Listed by: Matthew Ledford • Alderman Realty
Mls Name: Douglas Coffee County BOR
Mls ID: #114114
Disclaimer: Copyright Douglas Coffee County Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
