40 Willow CirRock SpringGA30739
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 Rock Spring at 40 Willow Cir, Rock Spring, GA, 30739 earns $72/mo cash flow from $1,870/mo rent with a $1,414/mo payment. Total monthly income totals $1,870/mo, and annual cash flow totals $866/yr on $95,770 capital. ROI tracks 20.81% on current figures, and rental yield reads 7.77% at a $288,900 purchase. Equity gained on principal adds $1,864/yr, and 5% annual appreciation supports $79,818 over five years. Five-year ROI reaches 107.76% and total cumulative return in cash sums $103,207. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,870/mo property income instead of your personal income.
Single Family
Built in 2025
0.36 Acres lot
$N/A/sqft
$475 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30739, Rock Spring, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,371 (100%) |
| Owner Occupied HU | 1,837 (77.5%) |
| Renter Occupied HU | 387 (16.3%) |
| Vacant Housing Units | 147 ( 6.2%) |
| Median Home Value | $280,405 |
| Average Home Value | $295,860 |
Housing Distribution
Address Breakdown
Residential
2,254
Single Family
2,254
Multi-Family
0
Businesses
153
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cathi Matrone • SDC Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10583179
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.