192 2nd 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
Rental property for sale in Rochelle at 192 2nd Ave, Rochelle, GA, 31079 priced at $285,900 converts $2,321/mo rent into $581/mo cash flow after a $1,399/mo obligation. Total monthly income equals $2,321/mo, and annual cash flow totals $6,976/yr on $94,776 invested. Return on cash invested prints 27.27% in year one, and rental yield reads 9.74% against a $285,900 entry. Equity gained on principal adds $1,845/yr, while 5% annual appreciation compiles into $78,989 by year five. Five-year ROI reaches 142.19% and total cumulative return in cash sums $134,761. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,321/mo property income covering a $1,399/mo payment, not borrower’s personal income.
Single Family
Built in 1960
0.74 Acres 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
Listed by: Susanne Clark • Re/Max Realty Team
Mls Name: GAMLS
Mls Provider:
Mls ID: #10446086
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.