1014 Rosendale DrHephzibahGA30815
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
Investment property for sale in Hephzibah at 1014 Rosendale Dr, Hephzibah, GA, 30815 listed at $231,900 pairs $1,890/mo rent with a $1,135/mo payment to leave $364/mo cash flow. Total monthly income runs $1,890/mo, and annual cash flow reaches $4,369/yr on $76,875 cash to close. Return on cash invested measures 25.59% in year one, and rental yield registers 9.78% at a $231,900 basis. Equity gained on principal adds $1,496/yr, and annual property appreciation at 5% supports $64,070 by year five. Five-year ROI tracks 133.89% and total cumulative return in cash totals $102,927. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,890/mo property income relative to a $1,135/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2025
3,484 sqft lot
$N/A/sqft
$1,375 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30815, Hephzibah, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,855 (100%) |
| Owner Occupied HU | 10,842 (68.4%) |
| Renter Occupied HU | 3,822 (24.1%) |
| Vacant Housing Units | 1,191 ( 7.5%) |
| Median Home Value | $222,576 |
| Average Home Value | $235,703 |
Housing Distribution
Address Breakdown
Residential
16,223
Single Family
16,109
Multi-Family
114
Businesses
445
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephanie Parris • Berkshire Hathaway HomeServices Beazley Realtors
Mls Name: REALTORS of Greater Augusta
Mls Provider:
Mls ID: #542534
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.