Harrison Plan, O'Brien FarmsWarner RobinsGA31088
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 Warner Robins at Harrison Plan, O'Brien Farms, Warner Robins, GA, 31088 generates $2,566/mo in rent and, after a $2,031/mo payment, leaves $41/mo in cash flow. Total monthly income is $2,566/mo, and annual cash flow is $487/yr on $137,539 invested. Return on cash invested sits at 20.26% in year one, and rental yield is 7.42% on a $414,900 entry. Equity gained on principal adds $2,677/yr, while 5% annual appreciation builds toward $114,629 over five years. Five-year ROI reaches 104.62% and total cumulative return in cash sums $143,894. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,566/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31088, Warner Robins, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,664 (100%) |
| Owner Occupied HU | 14,800 (57.7%) |
| Renter Occupied HU | 9,127 (35.6%) |
| Vacant Housing Units | 1,737 ( 6.8%) |
| Median Home Value | $271,584 |
| Average Home Value | $310,853 |
Housing Distribution
Address Breakdown
Residential
24,304
Single Family
19,931
Multi-Family
4,373
Businesses
1,479
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Hughston Homes
Mls Name: Hughston Homes
Mls ID: #N/A