87 Windsor CirWoodbineGA31569
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 Woodbine at 87 Windsor Cir, Woodbine, GA, 31569 priced at $399,000 converts $2,730/mo rent into $302/mo cash flow after a $1,953/mo obligation. Total monthly income equals $2,730/mo, and annual cash flow totals $3,618/yr on $132,269 invested. Return on cash invested prints 22.64% in year one, and rental yield reads 8.21% against a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation compiles into $110,236 by year five. Five-year ROI reaches 117.39% and total cumulative return in cash sums $155,270. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,730/mo property income covering a $1,953/mo payment, not borrower’s personal income.
Single Family
Built in 2007
0.83 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31569, Woodbine, GA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
2,136
Single Family
2,127
Multi-Family
9
Businesses
155
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices