2405 Brisbane Dr, Conyers, GA, 30013 | $459/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2988 sft

3925 Hodgdon Corners Dr, Lithonia, GA, 30038

5 Bed
3 Bath
2829 sft

2104 Crest Wood Dr, Conyers, GA, 30094

4 Bed
4 Bath
3242 sft

55 Clearbrook Ct, Covington, GA, 30016

5 Bed
3 Bath
2944 sft

3825 Green Ave, Loganville, GA, 30052

Nearby investment properties with comparable prices

5 Bed
4 Bath
2720 sft

101 Broder Farms Dr, Stockbridge, GA, 30281

3 Bed
2 Bath
1868 sft

1368 Branchwood Dr, Snellville, GA, 30078

4 Bed
3 Bath
4108 sft

308 Bell Isle, McDonough, GA, 30252

4 Bed
3 Bath
2880 sft

423 Westmarch Cir, Loganville, GA, 30052

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Conyers at 2405 Brisbane Dr, Conyers, GA, 30013 priced at $525,000 converts $3,655/mo rent into $459/mo cash flow after a $2,570/mo obligation. Total monthly income equals $3,655/mo, and annual cash flow totals $5,512/yr on $172,725 invested. Return on cash invested prints 23.25% in year one, and rental yield reads 8.35% against a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation compiles into $145,048 by year five. Five-year ROI reaches 120.61% and total cumulative return in cash sums $208,317. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,655/mo property income covering a $2,570/mo payment, not borrower’s personal income.

Single Family

Built in 2013

0.45 Acres lot

$N/A/sqft

No HOA