33 Belfair DrEllerslieGA31807
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 Ellerslie at 33 Belfair Dr, Ellerslie, GA, 31807 uses $118,843 cash to close to unlock $3,789/yr annual cash flow and $316/mo monthly cash flow. Total monthly income runs $2,498/mo, and a $1,755/mo payment keeps the spread at $316/mo. Purchase price stands at $358,500, and rental yield measures 8.36% with $2,498/mo rent. Return on cash invested shows 23.1% in year one, and 5% annual appreciation builds toward $99,047 over five years. Five-year ROI reaches 119.81% and total cumulative return in cash records $142,386. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,498/mo property income covering a $1,755/mo payment rather than investor’s personal income.
Single Family
Built in 2006
1.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31807, Ellerslie, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,012 (100%) |
| Owner Occupied HU | 898 (88.7%) |
| Renter Occupied HU | 86 ( 8.5%) |
| Vacant Housing Units | 28 ( 2.8%) |
| Median Home Value | $320,819 |
| Average Home Value | $347,545 |
Housing Distribution
Address Breakdown
Residential
1,095
Single Family
1,095
Multi-Family
0
Businesses
54
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jean & Alicia Pender Team • Champions Realty
Mls Name: CBORGA
Mls Provider:
Mls ID: #220435
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.