31 Dons CtRoystonGA30662
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 Royston at 31 Dons Ct, Royston, GA, 30662 offers a 7.97% rental yield on a $289,000 purchase with $1,920/mo rent. Total monthly income registers $1,920/mo, and a $1,415/mo payment leaves $161/mo available for distribution. Annual cash flow reaches $1,927/yr on $95,804 to close, and return on cash invested stands at 21.92% in year one. Equity gained on principal adds $1,865/yr while 5% annual appreciation supports $79,845 over five years. Portfolio math shows five-year ROI at 113.51% and total cumulative return in cash at $108,746. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,920/mo property income against a $1,415/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2025
1.05 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30662, Royston, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,960 (100%) |
| Owner Occupied HU | 2,426 (61.3%) |
| Renter Occupied HU | 1,077 (27.2%) |
| Vacant Housing Units | 457 (11.5%) |
| Median Home Value | $208,396 |
| Average Home Value | $247,736 |
Housing Distribution
Address Breakdown
Residential
3,760
Single Family
3,581
Multi-Family
179
Businesses
303
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sean Hayes • Virtual Properties Realty
Mls Name: Classic MLS
Mls Provider:
Mls ID: #1024883
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.