2003 Celia WayRockdaleGA30013








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 Rockdale at 2003 Celia Way, Rockdale, GA, 30013 uses $123,978 cash to close to unlock $7,012/yr annual cash flow and $584/mo monthly cash flow. Total monthly income runs $2,860/mo, and a $1,830/mo payment keeps the spread at $584/mo. Purchase price stands at $373,990, and rental yield measures 9.18% with $2,860/mo rent. Return on cash invested shows 25.56% in year one, and 5% annual appreciation builds toward $103,327 over five years. Five-year ROI reaches 133.06% and total cumulative return in cash records $164,962. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,860/mo property income covering a $1,830/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices











