502 Huntgate RdWoodstockGA30189
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 Woodstock at 502 Huntgate Rd, Woodstock, GA, 30189 priced at $449,500 converts $2,880/mo rent into $94/mo cash flow after a $2,200/mo obligation. Total monthly income equals $2,880/mo, and annual cash flow totals $1,132/yr on $149,009 invested. Return on cash invested prints 20.67% in year one, and rental yield reads 7.69% against a $449,500 entry. Equity gained on principal adds $2,901/yr, while 5% annual appreciation compiles into $124,189 by year five. Five-year ROI reaches 106.94% and total cumulative return in cash sums $159,353. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,880/mo property income covering a $2,200/mo payment, not borrower’s personal income.
Single Family
Built in 1992
0.31 Acres lot
$N/A/sqft
$600 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30189, Woodstock, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,458 (100%) |
| Owner Occupied HU | 11,693 (71.0%) |
| Renter Occupied HU | 3,882 (23.6%) |
| Vacant Housing Units | 883 ( 5.4%) |
| Median Home Value | $423,360 |
| Average Home Value | $467,594 |
Housing Distribution
Address Breakdown
Residential
15,615
Single Family
13,460
Multi-Family
2,155
Businesses
931
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carla Smith • Atlanta Communities
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7488259
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. 2025 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)