402 Livingston RdSmithvilleGA31787
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 Smithville at 402 Livingston Rd, Smithville, GA, 31787 at $355,000 posts ROI 20.59% with $67/mo cash flow from $2,228/mo rent. Total monthly income equals $2,228/mo, and annual cash flow records $804/yr on $117,683 to close. Return on cash invested measures 20.59% and rental yield reads 7.53% at the current $355,000. Equity gained on principal adds $2,291/yr, and 5% annual appreciation supports $98,080 by year five. Five-year ROI prints 106.36% and total cumulative return in cash totals $125,172.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,228/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Manufactured
Built in 1999
13 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31787, Smithville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 818 (100%) |
| Owner Occupied HU | 560 (68.5%) |
| Renter Occupied HU | 160 (19.6%) |
| Vacant Housing Units | 98 (12.0%) |
| Median Home Value | $331,159 |
| Average Home Value | $312,179 |
Housing Distribution
Address Breakdown
Residential
481
Single Family
481
Multi-Family
0
Businesses
22
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A