45 Harlan Lane DrVilla RicaGA30180
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 Villa Rica at 45 Harlan Lane Dr, Villa Rica, GA, 30180 listed at $219,800 pairs $2,196/mo rent with a $1,076/mo payment to leave $858/mo cash flow. Total monthly income runs $2,196/mo, and annual cash flow reaches $10,297/yr on $72,864 cash to close. Return on cash invested measures 34.04% in year one, and rental yield registers 11.99% at a $219,800 basis. Equity gained on principal adds $1,418/yr, and annual property appreciation at 5% supports $60,727 by year five. Five-year ROI tracks 178.55% and total cumulative return in cash totals $130,100. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,196/mo property income relative to a $1,076/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2015
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30180, Villa Rica, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,093 (100%) |
| Owner Occupied HU | 12,233 (71.6%) |
| Renter Occupied HU | 3,855 (22.6%) |
| Vacant Housing Units | 1,005 ( 5.9%) |
| Median Home Value | $301,333 |
| Average Home Value | $353,971 |
Housing Distribution
Address Breakdown
Residential
16,206
Single Family
15,131
Multi-Family
1,075
Businesses
1,150
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chris Owensby • Tributary Real Estate Group, LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7463087
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2024 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)