5913 Mariners WayNaylorGA31641
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 5913 Mariners Way, Naylor, GA, 31641 generates $2,352/mo in rent and, after a $1,556/mo payment, leaves $396/mo in cash flow. Total monthly income is $2,352/mo, and annual cash flow is $4,757/yr on $105,384 invested. Return on cash invested sits at 24.42% in year one, and rental yield is 8.88% on a $317,900 entry. Equity gained on principal adds $2,051/yr, while 5% annual appreciation builds toward $87,830 over five years. Five-year ROI reaches 127.02% and total cumulative return in cash sums $133,864. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,352/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
0.58 Acres lot
$N/A/sqft
$220 annually 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
