1436 Heritage CtVilla 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 1436 Heritage Ct, Villa Rica, GA, 30180 listed at $245,000 pairs $2,026/mo rent with a $1,199/mo payment to leave $535/mo cash flow. Total monthly income runs $2,026/mo, and annual cash flow reaches $6,420/yr on $81,218 cash to close. Return on cash invested measures 27.81% in year one, and rental yield registers 9.92% at a $245,000 basis. Equity gained on principal adds $1,581/yr, and annual property appreciation at 5% supports $67,689 by year five. Five-year ROI tracks 145.15% and total cumulative return in cash totals $117,888. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,026/mo property income relative to a $1,199/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1979
0.88 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: Linda Martin • BHGRE Metro Brokers
Mls Name: GAMLS
Mls ID: #10581295