GARDNER Plan, The Landing at Crooked RiverWoodbineGA31569
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 GARDNER Plan, The Landing at Crooked River, Woodbine, GA, 31569 priced at $339,990 pairs $2,978/mo rent with $909/mo cash flow after a $1,664/mo payment. Total monthly income equals $2,978/mo, and annual cash flow comes to $10,906/yr on $112,707 invested. Return on cash invested is 29.59% in year one, and rental yield stands at 10.51% on a $339,990 basis. Equity gained on principal adds $2,194/yr, and 5% annual appreciation accumulates to $93,933 by year five. Five-year ROI measures 154.59% and total cumulative return in cash reaches $174,231. For financing, Ziffy Mortgage’s DSCR program evaluates $2,978/mo property income against a $1,664/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A 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
