502 McCrae RdLawrencevilleGA30045
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 Lawrenceville at 502 McCrae Rd, Lawrenceville, GA, 30045 offers a 7.61% rental yield on a $435,885 purchase with $2,764/mo rent. Total monthly income registers $2,764/mo, and a $2,133/mo payment leaves $112/mo available for distribution. Annual cash flow reaches $1,339/yr on $144,496 to close, and return on cash invested stands at 20.84% in year one. Equity gained on principal adds $2,813/yr while 5% annual appreciation supports $120,427 over five years. Portfolio math shows five-year ROI at 107.68% and total cumulative return in cash at $155,594. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,764/mo property income against a $2,133/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30045, Lawrenceville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,548 (100%) |
| Owner Occupied HU | 10,985 (81.1%) |
| Renter Occupied HU | 2,192 (16.2%) |
| Vacant Housing Units | 371 ( 2.7%) |
| Median Home Value | $407,842 |
| Average Home Value | $438,668 |
Housing Distribution
Address Breakdown
Residential
13,684
Single Family
13,653
Multi-Family
31
Businesses
245
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A