104 Willow TrceStockbridgeGA30281
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 Stockbridge at 104 Willow Trce, Stockbridge, GA, 30281 earns $593/mo cash flow from $2,839/mo rent with a $1,806/mo payment. Total monthly income totals $2,839/mo, and annual cash flow totals $7,119/yr on $122,324 capital. ROI tracks 25.73% on current figures, and rental yield reads 9.23% at a $369,000 purchase. Equity gained on principal adds $2,381/yr, and 5% annual appreciation supports $101,948 over five years. Five-year ROI reaches 133.94% and total cumulative return in cash sums $163,839. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,839/mo property income instead of your personal income.
Single Family
Built in 1996
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30281, Stockbridge, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,326 (100%) |
| Owner Occupied HU | 17,452 (61.6%) |
| Renter Occupied HU | 9,452 (33.4%) |
| Vacant Housing Units | 1,422 ( 5.0%) |
| Median Home Value | $313,465 |
| Average Home Value | $326,693 |
Housing Distribution
Address Breakdown
Residential
27,619
Single Family
22,882
Multi-Family
4,737
Businesses
2,392
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Arthur Chung • EveryState
Mls Name: GAMLS
Mls ID: #10611723