5897 Old State RdNaylorGA31641
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 Naylor at 5897 Old State Rd, Naylor, GA, 31641 priced at $169,900 converts $2,500/mo rent into $1,466/mo cash flow after a $832/mo obligation. Total monthly income equals $2,500/mo, and annual cash flow totals $17,586/yr on $56,322 invested. Return on cash invested prints 51.13% in year one, and rental yield reads 17.66% against a $169,900 entry. Equity gained on principal adds $1,096/yr, while 5% annual appreciation compiles into $46,940 by year five. Five-year ROI reaches 270.21% and total cumulative return in cash sums $152,186. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,500/mo property income covering a $832/mo payment, not borrower’s personal income.
Single Family
Built in 1977
0.96 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31641, Naylor, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 844 (100%) |
| Owner Occupied HU | 655 (77.6%) |
| Renter Occupied HU | 105 (12.4%) |
| Vacant Housing Units | 84 ( 10.0%) |
| Median Home Value | $193,319 |
| Average Home Value | $251,218 |
Housing Distribution
Address Breakdown
Residential
804
Single Family
804
Multi-Family
0
Businesses
22
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
