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 Warner Robins at 501 Dunbar Rd, Warner Robins, GA, 31093 listed at $285,000 pairs $3,499/mo rent with a $1,395/mo payment to leave $1,764/mo cash flow. Total monthly income runs $3,499/mo, and annual cash flow reaches $21,172/yr on $94,478 cash to close. Return on cash invested measures 42.32% in year one, and rental yield registers 14.73% at a $285,000 basis. Equity gained on principal adds $1,839/yr, and annual property appreciation at 5% supports $78,740 by year five. Five-year ROI tracks 222.89% and total cumulative return in cash totals $210,582. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,499/mo property income relative to a $1,395/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2009
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31093, Warner Robins, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,462 (100%) |
| Owner Occupied HU | 6,403 (47.6%) |
| Renter Occupied HU | 5,856 (43.5%) |
| Vacant Housing Units | 1,203 ( 8.9%) |
| Median Home Value | $163,564 |
| Average Home Value | $274,942 |
Residential
12,102
Single Family
11,343
Multi-Family
759
Businesses
943
Date | Event | Price |
|---|---|---|
| 2024-08-20 | Price change | $285,000 |
| 2024-08-04 | Price change | $290,000 |
| 2024-07-30 | Pending sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-14 | $1435.67 | 6.67% | $61,960 | 7.94% |
| 2022-09-14 | $1345.95 | 11.96% | $57,400 | 11.50% |
| 2021-09-14 | $1202.12 | 6.14% | $51,480 | 6.36% |
Listed by: Zack Smith • Southern Classic Realtors
Mls Name: GAMLS
Mls Provider:
Mls ID: #10331970
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 2024 GAMLS. All rights reserved.
