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 781 Reid Rd, Waco, GA, 30182 generates $3,207/mo in rent, after a $2,687/mo payment. Total monthly income is $3,207/mo. Return on cash invested sits at 19.17% in year one, and rental yield is 7.01% on a $549,000 entry. Equity gained on principal adds $3,543/yr, while 5% annual appreciation builds toward $151,679 over five years. Five-year ROI reaches 98.7% and total cumulative return in cash sums $178,268. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,207/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
4.76 Acres 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 |
|---|---|---|
| 2025-01-29 | Listed for sale | $549,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Vance Murphy • Heritage Oaks Realty, LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7515599
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)
