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% |
Investment property for sale in Woodbine at CABOT Plan, The Landing at Crooked River, Woodbine, GA, 31569 with 5% annual appreciation on a $305,990 basis while $2,970/mo rent supports operations. Total monthly income totals $2,970/mo and a $1,498/mo payment preserves $1,107/mo for cash returns. Annual cash flow comes to $13,288/yr on $101,436 deployed, and return on cash invested reaches 33.01% in year one. Equity gained on principal adds $1,975/yr, and five-year appreciation sums $84,539 alongside rental yield of 11.65%. Five-year ROI measures 172.99% and total cumulative return in cash totals $175,472.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,970/mo property income versus a $1,498/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-05-02 | Price change | $305,990 |
| 2025-04-17 | Price change | $302,990 |
| 2025-04-04 | Price change | $299,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Century Complete
Mls Name: Century Communities
Mls Provider:
Mls ID: #N/A
