1135 Beaver Dam RdWashingtonGA30673
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 Washington at 1135 Beaver Dam Rd, Washington, GA, 30673 generates $1,094/mo in rent and, after a $871/mo payment, leaves $11/mo in cash flow. Total monthly income is $1,094/mo, and annual cash flow is $131/yr on $59,007 invested. Return on cash invested sits at 20.13% in year one, and rental yield is 7.38% on a $178,000 entry. Equity gained on principal adds $1,149/yr, while 5% annual appreciation builds toward $49,178 over five years. Five-year ROI reaches 103.88% and total cumulative return in cash sums $61,297. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,094/mo property income rather than buyer’s personal income.
Single Family
Built in 1955
5.88 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30673, Washington, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,915 (100%) |
| Owner Occupied HU | 2,187 (55.9%) |
| Renter Occupied HU | 1,008 (25.7%) |
| Vacant Housing Units | 720 (18.4%) |
| Median Home Value | $120,746 |
| Average Home Value | $240,575 |
Housing Distribution
Address Breakdown
Residential
3,103
Single Family
3,067
Multi-Family
36
Businesses
364
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Rainey • Camelot Realty Group
Mls Name: HAR
Mls ID: #43121368