3790 Willow Ridge RdDouglasvilleGA30135
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 Douglasville at 3790 Willow Ridge Rd, Douglasville, GA, 30135 uses $92,489 cash to close to unlock $3,522/yr annual cash flow and $294/mo monthly cash flow. Total monthly income runs $1,992/mo, and a $1,366/mo payment keeps the spread at $294/mo. Purchase price stands at $279,000, and rental yield measures 8.57% with $1,992/mo rent. Return on cash invested shows 23.72% in year one, and 5% annual appreciation builds toward $77,083 over five years. Five-year ROI reaches 123.16% and total cumulative return in cash records $113,911. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,992/mo property income covering a $1,366/mo payment rather than investor’s personal income.
Single Family
Built in 1988
0.68 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30135, Douglasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,741 (100%) |
| Owner Occupied HU | 18,991 (73.8%) |
| Renter Occupied HU | 5,581 (21.7%) |
| Vacant Housing Units | 1,169 ( 4.5%) |
| Median Home Value | $356,942 |
| Average Home Value | $384,851 |
Housing Distribution
Address Breakdown
Residential
25,135
Single Family
23,164
Multi-Family
1,971
Businesses
1,046
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Richard Beeman • Keller Williams Realty
Mls Name: GAMLS
Mls ID: #10497890