My Home The Landon II Plan, David's Place, Warner Robins, GA, 31088 | $1,045/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1675 sft

609 Bristleleaf Path, Kathleen, GA, 31047

3 Bed
2 Bath
1675 sft

600 Bristleleaf Path, Kathleen, GA, 31047

4 Bed
3 Bath
3535 sft

4939 Guerry Dr, Macon, GA, 31210

3 Bed
2 Bath
1675 sft

608 Bristleleaf Path, Kathleen, GA, 31047

Nearby investment properties with comparable prices

3 Bed
2 Bath
1453 sft

115 Oconee Trl, Perry, GA, 31069

5 Bed
3 Bath
2653 sft

GRANBY Plan, David's Place, Warner Robins, GA, 31088

3 Bed
3 Bath
2122 sft

219 W Springs Dr, Macon, GA, 31220

3 Bed
3 Bath
1729 sft

104 Black Birch Rd, Perry, GA, 31069

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Warner Robins at My Home The Landon II Plan, David's Place, Warner Robins, GA, 31088 offers a 10.85% rental yield on a $353,550 purchase with $3,196/mo rent. Total monthly income registers $3,196/mo, and a $1,730/mo payment leaves $1,045/mo available for distribution. Annual cash flow reaches $12,536/yr on $117,202 to close, and return on cash invested stands at 30.61% in year one. Equity gained on principal adds $2,281/yr while 5% annual appreciation supports $97,679 over five years. Portfolio math shows five-year ROI at 160.06% and total cumulative return in cash at $187,596. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,196/mo property income against a $1,730/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

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