80 Dearing Woods Ct, Covington, GA, 30014 | $543/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1739 sft

40 Bermuda Cir, Covington, GA, 30016

3 Bed
2 Bath
1879 sft

45 Berkshire Keep, Covington, GA, 30016

3 Bed
2 Bath
1200 sft

2211 Newborn Rd, Rutledge, GA, 30663

3 Bed
3 Bath
1623 sft

3063 Stonebridge Creek Dr, Lithonia, GA, 30058

Nearby investment properties with comparable prices

3 Bed
2 Bath
1493 sft

320 Ponderosa Trl, Jackson, GA, 30233

3 Bed
3 Bath
- sft

7621 Gray Pointe Dr, Lithonia, GA, 30058

- Bed
- Bath
- sft

1806 Flat Shoals Rd SE #ITI677, Conyers, GA, 30013

3 Bed
2 Bath
1621 sft

195 Laney Rd, McDonough, GA, 30252

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Covington at 80 Dearing Woods Ct, Covington, GA, 30014 with 5% annual appreciation on a $334,400 basis while $2,578/mo rent supports operations. Total monthly income totals $2,578/mo and a $1,637/mo payment preserves $543/mo for cash returns. Annual cash flow comes to $6,510/yr on $110,854 deployed, and return on cash invested reaches 25.78% in year one. Equity gained on principal adds $2,158/yr, and five-year appreciation sums $92,389 alongside rental yield of 9.25%. Five-year ROI measures 134.21% and total cumulative return in cash totals $148,776.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,578/mo property income versus a $1,637/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2000

0.59 Acres lot

$N/A/sqft

No HOA