My Home The Madison Plan, David's PlaceWarner 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 My Home The Madison Plan, David's Place, Warner Robins, GA, 31088 priced at $295,400 converts $2,510/mo rent into $712/mo cash flow after a $1,446/mo obligation. Total monthly income equals $2,510/mo, and annual cash flow totals $8,544/yr on $97,925 invested. Return on cash invested prints 28.63% in year one, and rental yield reads 10.2% against a $295,400 entry. Equity gained on principal adds $1,906/yr, while 5% annual appreciation compiles into $81,614 by year five. Five-year ROI reaches 149.49% and total cumulative return in cash sums $146,384. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,510/mo property income covering a $1,446/mo payment, not borrower’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 • My Home Communities
Mls Name: Tamra Wade and Partners
Mls ID: #N/A