87 River Ridge DrHawkinsvilleGA31036
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Hawkinsville at 87 River Ridge Dr, Hawkinsville, GA, 31036 priced at $400,000 pairs $3,080/mo rent with $645/mo cash flow after a $1,958/mo payment. Total monthly income equals $3,080/mo, and annual cash flow comes to $7,744/yr on $132,600 invested. Return on cash invested is 25.75% in year one, and rental yield stands at 9.24% on a $400,000 basis. Equity gained on principal adds $2,581/yr, and 5% annual appreciation accumulates to $110,513 by year five. Five-year ROI measures 134.04% and total cumulative return in cash reaches $177,736. For financing, Ziffy Mortgage’s DSCR program evaluates $3,080/mo property income against a $1,958/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
0.53 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31036, Hawkinsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,825 (100%) |
| Owner Occupied HU | 2,986 (61.9%) |
| Renter Occupied HU | 1,078 (22.3%) |
| Vacant Housing Units | 761 (15.8%) |
| Median Home Value | $205,710 |
| Average Home Value | $236,855 |
Housing Distribution
Address Breakdown
Residential
4,041
Single Family
4,000
Multi-Family
41
Businesses
326
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Stimus Cosby • SOUTHERN CLASSIC REALTORS
Mls Name: CGMLS
Mls ID: #256397