5013 Monticello 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 5013 Monticello Dr, Villa Rica, GA, 30180 offers a 9.27% rental yield on a $197,800 purchase with $1,528/mo rent. Total monthly income registers $1,528/mo, and a $968/mo payment leaves $272/mo available for distribution. Annual cash flow reaches $3,268/yr on $65,571 to close, and return on cash invested stands at 24.89% in year one. Equity gained on principal adds $1,276/yr while 5% annual appreciation supports $54,648 over five years. Portfolio math shows five-year ROI at 129.81% and total cumulative return in cash at $85,117. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,528/mo property income against a $968/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1987
0.26 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: Edith Angelo • Angelo Properties, Inc
Mls Name: MGMLS
Mls Provider:
Mls ID: #181069
Disclaimer: Listings on this website come from the MGMLS IDX Compilation and may be 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 MGMLS Listing contains material that infringes your copyrighted work, please click here to review our DMCA policy and learn how to submit a takedown request. 2025 MGMLS.