266 Pine Needle TrlVilla 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 266 Pine Needle Trl, Villa Rica, GA, 30180 generates $2,152/mo in rent and, after a $1,303/mo payment, leaves $532/mo in cash flow. Total monthly income is $2,152/mo, and annual cash flow is $6,381/yr on $88,245 invested. Return on cash invested sits at 27.14% in year one, and rental yield is 9.7% on a $266,200 entry. Equity gained on principal adds $1,718/yr, while 5% annual appreciation builds toward $73,546 over five years. Five-year ROI reaches 141.47% and total cumulative return in cash sums $124,844. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,152/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
0.53 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: N/A • N/A
Mls Name: undefined
Mls ID: #N/A