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 Waco at 67 Depot St, Waco, GA, 30182 priced at $250,000 pairs $1,542/mo rent with $20/mo cash flow after a $1,224/mo payment. Total monthly income equals $1,542/mo, and annual cash flow comes to $241/yr on $82,875 invested. Return on cash invested is 20.2% in year one, and rental yield stands at 7.4% on a $250,000 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,070 by year five. Five-year ROI measures 104.32% and total cumulative return in cash reaches $86,458. For financing, Ziffy Mortgage’s DSCR program evaluates $1,542/mo property income against a $1,224/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1948
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30182, Waco, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,125 (100%) |
| Owner Occupied HU | 811 (72.1%) |
| Renter Occupied HU | 236 (21.0%) |
| Vacant Housing Units | 78 ( 6.9%) |
| Median Home Value | $268,048 |
| Average Home Value | $267,241 |
Residential
1,131
Single Family
1,131
Multi-Family
0
Businesses
51
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kaye Walden • Atlanta Communities
Mls Name: GAMLS
Mls ID: #10614438
