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 Woodbine at 56 Ravine Ct, Woodbine, GA, 31569 priced at $425,000 pairs $2,730/mo rent with $65/mo cash flow after a $2,080/mo payment. Total monthly income equals $2,730/mo, and annual cash flow comes to $775/yr on $140,888 invested. Return on cash invested is 20.46% in year one, and rental yield stands at 7.71% on a $425,000 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,420 by year five. Five-year ROI measures 105.91% and total cumulative return in cash reaches $149,213. For financing, Ziffy Mortgage’s DSCR program evaluates $2,730/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1994
1.10 Acres lot
$N/A/sqft
$450 annually HOA
Neighborhood data shown for ZIP Code: 31569, Woodbine, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,420 (100%) |
| Owner Occupied HU | 1,721 (71.1%) |
| Renter Occupied HU | 473 (19.5%) |
| Vacant Housing Units | 226 ( 9.3%) |
| Median Home Value | $309,335 |
| Average Home Value | $310,263 |
Residential
2,136
Single Family
2,127
Multi-Family
9
Businesses
155
Date | Event | Price |
|---|---|---|
| 2025-05-01 | Price change | $425,000 |
| 2025-03-18 | Listed for sale | $440,000 |
| 2025-03-10 | Pending sale | $440,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-09 | $4024.47 | 1.30% | $135,980 | 4.48% |
| 2022-05-09 | $3972.77 | 10.51% | $130,148 | 16.83% |
| 2021-05-09 | $3595.10 | 4.59% | $111,400 | 7.56% |
Listed by: Rebecca Vail • Crest Realty, LLC
Mls Name: GIAOR
Mls ID: #1653863
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.
