2103 Stillhaven PlDouglasvilleGA30135
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 2103 Stillhaven Pl, Douglasville, GA, 30135 with 5% annual appreciation on a $280,900 basis while $2,345/mo rent supports operations. Total monthly income totals $2,345/mo and a $1,375/mo payment preserves $635/mo for cash returns. Annual cash flow comes to $7,623/yr on $93,118 deployed, and return on cash invested reaches 28.1% in year one. Equity gained on principal adds $1,813/yr, and five-year appreciation sums $77,607 alongside rental yield of 10.02%. Five-year ROI measures 146.64% and total cumulative return in cash totals $136,551.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,345/mo property income versus a $1,375/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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: Atlanta NHA • Ashton Woods
Mls Name: Ashton Woods Homes
Mls Provider:
Mls ID: #N/A