35 Emerald Ln #14, Covington, GA, 30014 | $950/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1449 sft

372 Waxwing Dr, Monticello, GA, 31064

4 Bed
2 Bath
2084 sft

7085 Duncan Walk, McDonough, GA, 30252

3 Bed
3 Bath
1685 sft

Ivey Plan, Shoals Crossing, Conyers, GA, 30013

3 Bed
2 Bath
2311 sft

96 Fieldcrest Dr, Covington, GA, 30014

Nearby investment properties with comparable prices

3 Bed
2 Bath
1169 sft

41 Giles Dr, McDonough, GA, 30252

4 Bed
3 Bath
2014 sft

472 Grand Magnolia St, Jackson, GA, 30233

5 Bed
3 Bath
2485 sft

605 Gardinia Dr, McDonough, GA, 30253

3 Bed
2 Bath
1506 sft

129 Jennifer Ln, McDonough, GA, 30253

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Covington at 35 Emerald Ln #14, Covington, GA, 30014 earns $950/mo cash flow from $2,836/mo rent with a $1,517/mo payment. Total monthly income totals $2,836/mo, and annual cash flow totals $11,396/yr on $102,732 capital. ROI tracks 31% on current figures, and rental yield reads 10.98% at a $309,900 purchase. Equity gained on principal adds $2,000/yr, and 5% annual appreciation supports $85,620 over five years. Five-year ROI reaches 162.19% and total cumulative return in cash sums $166,620. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,836/mo property income instead of your personal income.

Single Family

Built in 2025

1.35 Acres lot

$N/A/sqft

No HOA