3513 Stone Cliff WayWoodstockGA30189
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 Woodstock at 3513 Stone Cliff Way, Woodstock, GA, 30189 priced at $624,900 converts $5,743/mo rent into $1,804/mo cash flow after a $3,059/mo obligation. Total monthly income equals $5,743/mo, and annual cash flow totals $21,651/yr on $205,592 invested. Return on cash invested prints 30.59% in year one, and rental yield reads 11.03% against a $624,900 entry. Equity gained on principal adds $4,032/yr, while 5% annual appreciation compiles into $172,648 by year five. Five-year ROI reaches 160.25% and total cumulative return in cash sums $329,465. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,743/mo property income covering a $3,059/mo payment, not borrower’s personal income.
Single Family
Built in 1990
0.65 Acres lot
$N/A/sqft
$977 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30189, Woodstock, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,458 (100%) |
| Owner Occupied HU | 11,693 (71.0%) |
| Renter Occupied HU | 3,882 (23.6%) |
| Vacant Housing Units | 883 ( 5.4%) |
| Median Home Value | $423,360 |
| Average Home Value | $467,594 |
Housing Distribution
Address Breakdown
Residential
15,615
Single Family
13,460
Multi-Family
2,155
Businesses
931
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Al Moreno • Harry Norman Realtors
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7446166
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2024 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)