2451 Napa Valley DrVilla RicaGA30180
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
Rental property for sale in Villa Rica at 2451 Napa Valley Dr, Villa Rica, GA, 30180 offers $3,052/mo rent that, after a $1,609/mo payment, leaves $1,051/mo cash flow. Total monthly income is $3,052/mo, and annual cash flow is $12,616/yr on $108,944 cash. Return on cash invested measures 31.49% in year one, and rental yield stands at 11.14% at a $328,640 entry. Equity gained on principal adds $2,121/yr while 5% annual appreciation compounds into $90,797 by year five. Five-year ROI records 164.83% and total cumulative return in cash reaches $179,572. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,052/mo property income versus a $1,609/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30180, Villa Rica, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,093 (100%) |
| Owner Occupied HU | 12,233 (71.6%) |
| Renter Occupied HU | 3,855 (22.6%) |
| Vacant Housing Units | 1,005 ( 5.9%) |
| Median Home Value | $301,333 |
| Average Home Value | $353,971 |
Housing Distribution
Address Breakdown
Residential
16,206
Single Family
15,131
Multi-Family
1,075
Businesses
1,150
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Edith Angelo • Angelo Properties, Inc
Mls Name: MGMLS
Mls ID: #182688