104 Silvergrass DrDallasGA30157
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 Dallas at 104 Silvergrass Dr, Dallas, GA, 30157 priced at $364,900 pairs $2,495/mo rent with $243/mo cash flow after a $1,786/mo payment. Total monthly income equals $2,495/mo, and annual cash flow comes to $2,919/yr on $120,964 invested. Return on cash invested is 22.32% in year one, and rental yield stands at 8.2% on a $364,900 basis. Equity gained on principal adds $2,355/yr, and 5% annual appreciation accumulates to $100,815 by year five. Five-year ROI measures 115.78% and total cumulative return in cash reaches $140,052. For financing, Ziffy Mortgage’s DSCR program evaluates $2,495/mo property income against a $1,786/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
0.46 Acres lot
$N/A/sqft
$210 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30157, Dallas, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,008 (100%) |
| Owner Occupied HU | 15,794 (78.9%) |
| Renter Occupied HU | 3,582 (17.9%) |
| Vacant Housing Units | 632 ( 3.2%) |
| Median Home Value | $317,081 |
| Average Home Value | $329,336 |
Housing Distribution
Address Breakdown
Residential
19,876
Single Family
19,270
Multi-Family
606
Businesses
473
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anthony Yancey • Watkins Real Estate Associates
Mls Name: GAMLS
Mls Provider:
Mls ID: #10607064
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.