505 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
Rental property for sale in Lawrenceville at 505 McCrae Rd, Lawrenceville, GA, 30045 priced at $413,980 converts $3,156/mo rent into $637/mo cash flow after a $2,026/mo obligation. Total monthly income equals $3,156/mo, and annual cash flow totals $7,640/yr on $137,234 invested. Return on cash invested prints 25.48% in year one, and rental yield reads 9.15% against a $413,980 entry. Equity gained on principal adds $2,671/yr, while 5% annual appreciation compiles into $114,375 by year five. Five-year ROI reaches 132.56% and total cumulative return in cash sums $181,921. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,156/mo property income covering a $2,026/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
2,178 sqft 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: Adam Corder • Meritage Homes Of Georgia Realty, LLC
Mls Name: FMLS GA
Mls ID: #7697501