1142 Forest Villa Dr NWConyersGA30012
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 Conyers at 1142 Forest Villa Dr NW, Conyers, GA, 30012 offers $1,590/mo rent that, after a $661/mo payment, leaves $585/mo cash flow. Total monthly income is $1,590/mo, and annual cash flow is $7,019/yr on $44,753 cash. Return on cash invested measures 35.59% in year one, and rental yield stands at 14.13% at a $135,000 entry. Equity gained on principal adds $871/yr while 5% annual appreciation compounds into $37,298 by year five. Five-year ROI records 188.61% and total cumulative return in cash reaches $84,409. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,590/mo property income versus a $661/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 1974
7,840 sqft lot
$N/A/sqft
$2,100 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nadav Akselrad • JNL Smart Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10319494
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 2024 GAMLS. All rights reserved.