22 Living Waters Way #2CClaytonGA30525
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 Clayton at 22 Living Waters Way #2C, Clayton, GA, 30525 offers a 10.1% rental yield on a $429,000 purchase with $3,611/mo rent. Total monthly income registers $3,611/mo, and a $2,100/mo payment leaves $1,000/mo available for distribution. Annual cash flow reaches $11,997/yr on $142,214 to close, and return on cash invested stands at 28.35% in year one. Equity gained on principal adds $2,768/yr while 5% annual appreciation supports $118,525 over five years. Portfolio math shows five-year ROI at 147.94% and total cumulative return in cash at $210,397. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,611/mo property income against a $2,100/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2022
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30525, Clayton, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,758 (100%) |
| Owner Occupied HU | 2,979 (51.7%) |
| Renter Occupied HU | 970 (16.8%) |
| Vacant Housing Units | 1,809 (31.4%) |
| Median Home Value | $329,000 |
| Average Home Value | $449,994 |
Housing Distribution
Address Breakdown
Residential
4,360
Single Family
4,227
Multi-Family
133
Businesses
577
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices