175 Ellis Dr, Conyers, GA, 30012 | $282/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1788 sft

5436 Brisbane Ct, Lithonia, GA, 30038

4 Bed
2 Bath
1152 sft

1315 Woodland Dr SW, Oxford, GA, 30054

Investment Property+ 1 more

3 Bed
2 Bath
1478 sft

1111 Hemphill Rd, Stockbridge, GA, 30281

3 Bed
2 Bath
1097 sft

596 Windchase Ln, Stone Mountain, GA, 30083

Nearby investment properties with comparable prices

- Bed
1 Bath
1590 sft

2 Palmetto St, Covington, GA, 30014

3 Bed
2 Bath
1832 sft

2661 Rock Chapel Rd, Lithonia, GA, 30058

2 Bed
2 Bath
- sft

2787 Vining Ridge Ter, Decatur, GA, 30034

2 Bed
3 Bath
1221 sft

3191 Kingswood Gln, Decatur, GA, 30034

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Conyers at 175 Ellis Dr, Conyers, GA, 30012 generates $1,407/mo in rent and, after a $905/mo payment, leaves $282/mo in cash flow. Total monthly income is $1,407/mo, and annual cash flow is $3,379/yr on $61,324 invested. Return on cash invested sits at 25.42% in year one, and rental yield is 9.13% on a $184,990 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation builds toward $51,109 over five years. Five-year ROI reaches 132.28% and total cumulative return in cash sums $81,119. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,407/mo property income rather than buyer’s personal income.

Townhouse

Built in 2005

1,023 sqft lot

$N/A/sqft

No HOA