40 Legend Creek WalkDouglasvilleGA30134
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 Douglasville at 40 Legend Creek Walk, Douglasville, GA, 30134 priced at $359,000 converts $2,782/mo rent into $597/mo cash flow after a $1,757/mo obligation. Total monthly income equals $2,782/mo, and annual cash flow totals $7,166/yr on $119,009 invested. Return on cash invested prints 25.93% in year one, and rental yield reads 9.3% against a $359,000 entry. Equity gained on principal adds $2,317/yr, while 5% annual appreciation compiles into $99,185 by year five. Five-year ROI reaches 135.01% and total cumulative return in cash sums $160,675. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,782/mo property income covering a $1,757/mo payment, not borrower’s personal income.
Single Family
Built in 2003
1.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30134, Douglasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,081 (100%) |
| Owner Occupied HU | 10,840 (63.5%) |
| Renter Occupied HU | 5,445 (31.9%) |
| Vacant Housing Units | 796 ( 4.7%) |
| Median Home Value | $291,284 |
| Average Home Value | $309,554 |
Housing Distribution
Address Breakdown
Residential
17,088
Single Family
15,625
Multi-Family
1,463
Businesses
1,129
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sharon Thornton • Heritage Oaks Realty Westside, LLC
Mls Name: FMLS GA
Mls ID: #7647558