504 Overlook Rd #D-24Walnut GroveGA30052
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 Walnut Grove at 504 Overlook Rd #D-24, Walnut Grove, GA, 30052 offers a 10.83% rental yield on a $414,990 purchase with $3,745/mo rent. Total monthly income registers $3,745/mo, and a $2,031/mo payment leaves $1,178/mo available for distribution. Annual cash flow reaches $14,134/yr on $137,569 to close, and return on cash invested stands at 30.18% in year one. Equity gained on principal adds $2,678/yr while 5% annual appreciation supports $114,654 over five years. Portfolio math shows five-year ROI at 157.92% and total cumulative return in cash at $217,254. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,745/mo property income against a $2,031/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
0.25 Acres lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30052, Loganville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,301 (100%) |
| Owner Occupied HU | 22,354 (79.0%) |
| Renter Occupied HU | 4,851 (17.1%) |
| Vacant Housing Units | 1,096 ( 3.9%) |
| Median Home Value | $378,245 |
| Average Home Value | $422,253 |
Housing Distribution
Address Breakdown
Residential
27,813
Single Family
26,807
Multi-Family
1,006
Businesses
1,775
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeanette Frazier • Liberty Realty Professionals
Mls Name: GAMLS
Mls Provider:
Mls ID: #10393596
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.