45 Vermillion WayCovingtonGA30016
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 Covington at 45 Vermillion Way, Covington, GA, 30016 priced at $365,595 converts $2,592/mo rent into $326/mo cash flow after a $1,789/mo obligation. Total monthly income equals $2,592/mo, and annual cash flow totals $3,908/yr on $121,195 invested. Return on cash invested prints 23.13% in year one, and rental yield reads 8.51% against a $365,595 entry. Equity gained on principal adds $2,359/yr, while 5% annual appreciation compiles into $101,007 by year five. Five-year ROI reaches 120.16% and total cumulative return in cash sums $145,622. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,592/mo property income covering a $1,789/mo payment, not borrower’s personal income.
Single Family
Built in 2025
8,712 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30016, Covington, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,634 (100%) |
| Owner Occupied HU | 16,654 (73.6%) |
| Renter Occupied HU | 5,085 (22.5%) |
| Vacant Housing Units | 895 ( 4.0%) |
| Median Home Value | $242,135 |
| Average Home Value | $271,567 |
Housing Distribution
Address Breakdown
Residential
22,228
Single Family
21,792
Multi-Family
436
Businesses
365
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shirley R. Telfair-Johnson • D.R. Horton Realty of Georgia Inc.
Mls Name: GAMLS
Mls Provider:
Mls ID: #10520302
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.