626 Pine Needle RdDouglasGA31535
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 Douglas at 626 Pine Needle Rd, Douglas, GA, 31535 priced at $246,000 pairs $2,185/mo rent with $688/mo cash flow after a $1,204/mo payment. Total monthly income equals $2,185/mo, and annual cash flow comes to $8,254/yr on $81,549 invested. Return on cash invested is 30.03% in year one, and rental yield stands at 10.66% on a $246,000 basis. Equity gained on principal adds $1,587/yr, and 5% annual appreciation accumulates to $67,965 by year five. Five-year ROI measures 156.98% and total cumulative return in cash reaches $128,018. For financing, Ziffy Mortgage’s DSCR program evaluates $2,185/mo property income against a $1,204/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31535, Douglas, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,395 (100%) |
| Owner Occupied HU | 3,333 (61.8%) |
| Renter Occupied HU | 1,575 (29.2%) |
| Vacant Housing Units | 487 ( 9.0%) |
| Median Home Value | $164,619 |
| Average Home Value | $202,284 |
Housing Distribution
Address Breakdown
Residential
4,783
Single Family
4,709
Multi-Family
74
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices