5204 David Cir SECovingtonGA30014
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 Covington at 5204 David Cir SE, Covington, GA, 30014 offers $2,611/mo rent that, after a $1,645/mo payment, leaves $566/mo cash flow. Total monthly income is $2,611/mo, and annual cash flow is $6,787/yr on $111,384 cash. Return on cash invested measures 26% in year one, and rental yield stands at 9.32% at a $336,000 entry. Equity gained on principal adds $2,168/yr while 5% annual appreciation compounds into $92,831 by year five. Five-year ROI records 135.39% and total cumulative return in cash reaches $150,802. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,611/mo property income versus a $1,645/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1971
0.33 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joyce Broadwater • HomeSmart
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7515975
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)