122 Pine Needle TrlVilla RicaGA30180
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 Villa Rica at 122 Pine Needle Trl, Villa Rica, GA, 30180 uses $89,505 cash to close to unlock $2,223/yr annual cash flow and $185/mo monthly cash flow. Total monthly income runs $1,829/mo, and a $1,322/mo payment keeps the spread at $185/mo. Purchase price stands at $270,000, and rental yield measures 8.13% with $1,829/mo rent. Return on cash invested shows 22.39% in year one, and 5% annual appreciation builds toward $74,596 over five years. Five-year ROI reaches 116.07% and total cumulative return in cash records $103,885. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,829/mo property income covering a $1,322/mo payment rather than investor’s personal income.
Multi Family
Built in 2001
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30180, Villa Rica, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,093 (100%) |
| Owner Occupied HU | 12,233 (71.6%) |
| Renter Occupied HU | 3,855 (22.6%) |
| Vacant Housing Units | 1,005 ( 5.9%) |
| Median Home Value | $301,333 |
| Average Home Value | $353,971 |
Housing Distribution
Address Breakdown
Residential
16,206
Single Family
15,131
Multi-Family
1,075
Businesses
1,150
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: James Harton • Kolt Christopher Homes Inc.
Mls Name: GAMLS
Mls ID: #10601777