5989 W Lake DrNaylorGA31641
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
Investment property for sale in Naylor at 5989 W Lake Dr, Naylor, GA, 31641 uses $125,937 cash to close to unlock $3,207/yr annual cash flow and $267/mo monthly cash flow. Total monthly income runs $2,579/mo, and a $1,859/mo payment keeps the spread at $267/mo. Purchase price stands at $379,900, and rental yield measures 8.15% with $2,579/mo rent. Return on cash invested shows 22.46% in year one, and 5% annual appreciation builds toward $104,959 over five years. Five-year ROI reaches 116.38% and total cumulative return in cash records $146,561. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,579/mo property income covering a $1,859/mo payment rather than investor’s personal income.
Single Family
Built in 2024
1.01 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