111 Cedar Creek DrDublinGA31021
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 Dublin at 111 Cedar Creek Dr, Dublin, GA, 31021 listed at $355,000 pairs $2,897/mo rent with a $1,738/mo payment to leave $722/mo cash flow. Total monthly income runs $2,897/mo, and annual cash flow reaches $8,667/yr on $117,683 cash to close. Return on cash invested measures 27.27% in year one, and rental yield registers 9.79% at a $355,000 basis. Equity gained on principal adds $2,291/yr, and annual property appreciation at 5% supports $98,080 by year five. Five-year ROI tracks 142.27% and total cumulative return in cash totals $167,424. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,897/mo property income relative to a $1,738/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1991
0.63 Acres lot
$N/A/sqft
$125 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31021, Dublin, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,002 (100%) |
| Owner Occupied HU | 6,957 (53.5%) |
| Renter Occupied HU | 4,663 (35.9%) |
| Vacant Housing Units | 1,382 (10.6%) |
| Median Home Value | $224,126 |
| Average Home Value | $267,384 |
Housing Distribution
Address Breakdown
Residential
12,304
Single Family
12,022
Multi-Family
282
Businesses
1,136
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julie M. Angulo • Coldwell Banker Curry Residential
Mls Name: GAMLS
Mls Provider:
Mls ID: #10486864
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.