2005 Ayla DrDouglasvilleGA30135
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 Douglasville at 2005 Ayla Dr, Douglasville, GA, 30135 listed at $266,990 pairs $2,345/mo rent with a $1,307/mo payment to leave $720/mo cash flow. Total monthly income runs $2,345/mo, and annual cash flow reaches $8,638/yr on $88,507 cash to close. Return on cash invested measures 29.67% in year one, and rental yield registers 10.54% at a $266,990 basis. Equity gained on principal adds $1,723/yr, and annual property appreciation at 5% supports $73,764 by year five. Five-year ROI tracks 155.04% and total cumulative return in cash totals $137,224. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,345/mo property income relative to a $1,307/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30135, Douglasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,741 (100%) |
| Owner Occupied HU | 18,991 (73.8%) |
| Renter Occupied HU | 5,581 (21.7%) |
| Vacant Housing Units | 1,169 ( 4.5%) |
| Median Home Value | $356,942 |
| Average Home Value | $384,851 |
Housing Distribution
Address Breakdown
Residential
25,135
Single Family
23,164
Multi-Family
1,971
Businesses
1,046
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Starlight
Mls Name: Starlight Homes
Mls Provider:
Mls ID: #N/A