5536 Whispering Swan CtDouglasvilleGA30135
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 Douglasville at 5536 Whispering Swan Ct, Douglasville, GA, 30135 priced at $481,900 pairs $3,066/mo rent with $81/mo cash flow after a $2,359/mo payment. Total monthly income equals $3,066/mo, and annual cash flow comes to $968/yr on $159,750 invested. Return on cash invested is 20.51% in year one, and rental yield stands at 7.63% on a $481,900 basis. Equity gained on principal adds $3,110/yr, and 5% annual appreciation accumulates to $133,140 by year five. Five-year ROI measures 106.09% and total cumulative return in cash reaches $169,477. For financing, Ziffy Mortgage’s DSCR program evaluates $3,066/mo property income against a $2,359/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
0.40 Acres lot
$N/A/sqft
$625 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30135, Douglasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,741 (100%) |
| Owner Occupied HU | 18,991 (73.8%) |
| Renter Occupied HU | 5,581 (21.7%) |
| Vacant Housing Units | 1,169 ( 4.5%) |
| Median Home Value | $356,942 |
| Average Home Value | $384,851 |
Housing Distribution
Address Breakdown
Residential
25,135
Single Family
23,164
Multi-Family
1,971
Businesses
1,046
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kirk Boggs • Benchmark Realty, Inc.
Mls Name: GAMLS
Mls Provider:
Mls ID: #10385367
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 2024 GAMLS. All rights reserved.