2777 Walnut StCadwellGA31009
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 Cadwell at 2777 Walnut St, Cadwell, GA, 31009 generates $2,068/mo in rent and, after a $587/mo payment, leaves $1,338/mo in cash flow. Total monthly income is $2,068/mo, and annual cash flow is $16,056/yr on $39,780 invested. Return on cash invested sits at 60.27% in year one, and rental yield is 20.68% on a $120,000 entry. Equity gained on principal adds $774/yr, while 5% annual appreciation builds toward $33,154 over five years. Five-year ROI reaches 319.11% and total cumulative return in cash sums $126,943. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,068/mo property income rather than buyer’s personal income.
Single Family
Built in 1970
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31009, Cadwell, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 668 (100%) |
| Owner Occupied HU | 477 (71.4%) |
| Renter Occupied HU | 95 (14.2%) |
| Vacant Housing Units | 96 (14.4%) |
| Median Home Value | $140,625 |
| Average Home Value | $231,457 |
Housing Distribution
Address Breakdown
Residential
525
Single Family
525
Multi-Family
0
Businesses
15
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ashley Hogan • Chelle Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #20157399
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2024 GAMLS. All rights reserved.