11821 Rizvan PlCovingtonGA30014
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 Covington at 11821 Rizvan Pl, Covington, GA, 30014 listed at $362,900 pairs $2,891/mo rent with a $1,776/mo payment to leave $552/mo cash flow. Total monthly income runs $2,891/mo, and annual cash flow reaches $6,625/yr on $120,301 cash to close. Return on cash invested measures 25.42% in year one, and rental yield registers 9.56% at a $362,900 basis. Equity gained on principal adds $2,342/yr, and annual property appreciation at 5% supports $100,263 by year five. Five-year ROI tracks 132.73% and total cumulative return in cash totals $159,680. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,891/mo property income relative to a $1,776/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A lot
$N/A/sqft
$1,565 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Staci Jones • Direct Residential Realty, LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7509536
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)