1418 1st AveRochelleGA31079
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 Rochelle at 1418 1st Ave, Rochelle, GA, 31079 uses $39,780 cash to close to unlock $2,640/yr annual cash flow and $220/mo monthly cash flow. Total monthly income runs $950/mo, and a $587/mo payment keeps the spread at $220/mo. Purchase price stands at $120,000, and rental yield measures 9.5% with $950/mo rent. Return on cash invested shows 26.55% in year one, and 5% annual appreciation builds toward $33,154 over five years. Five-year ROI reaches 138.27% and total cumulative return in cash records $55,003. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $950/mo property income covering a $587/mo payment rather than investor’s personal income.
Single Family
Built in 1960
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31079, Rochelle, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,220 (100%) |
| Owner Occupied HU | 752 (61.6%) |
| Renter Occupied HU | 233 (19.1%) |
| Vacant Housing Units | 235 (19.3%) |
| Median Home Value | $85,185 |
| Average Home Value | $181,190 |
Housing Distribution
Address Breakdown
Residential
681
Single Family
681
Multi-Family
0
Businesses
83
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices