3953 Woodland Cir SEConyersGA30013
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 Conyers at 3953 Woodland Cir SE, Conyers, GA, 30013 priced at $249,000 converts $1,915/mo rent into $279/mo cash flow after a $1,219/mo obligation. Total monthly income equals $1,915/mo, and annual cash flow totals $3,345/yr on $82,544 invested. Return on cash invested prints 23.96% in year one, and rental yield reads 9.23% against a $249,000 entry. Equity gained on principal adds $1,607/yr, while 5% annual appreciation compiles into $68,794 by year five. Five-year ROI reaches 125.08% and total cumulative return in cash sums $103,244. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,915/mo property income covering a $1,219/mo payment, not borrower’s personal income.
Single Family
Built in 1978
0.65 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jo Carter-Harbin • Carter's Galaxy Of Homes
Mls Name: GAMLS
Mls Provider:
Mls ID: #10480648
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.