864 Leraes Way, Loganville, GA, 30052 | $549/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

864 Leraes Way, Loganville, GA, 30052 | $549/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1863 sft

868 Leraes Way, Loganville, GA, 30052

3 Bed
3 Bath
1868 sft

830 Leraes Way, Loganville, GA, 30052

3 Bed
3 Bath
1863 sft

836 Leraes Way, Loganville, GA, 30052

3 Bed
3 Bath
1863 sft

870 Leraes Way, Loganville, GA, 30052

Nearby investment properties with comparable prices

3 Bed
3 Bath
1863 sft

870 Leraes Way, Loganville, GA, 30052

3 Bed
3 Bath
1863 sft

868 Leraes Way, Loganville, GA, 30052

3 Bed
3 Bath
1863 sft

866 Leraes Way, Loganville, GA, 30052

4 Bed
3 Bath
2175 sft

195 Amberjack Trl, Covington, GA, 30016

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

Rental property for sale in Loganville at 864 Leraes Way, Loganville, GA, 30052 offers $2,784/mo rent that, after a $1,797/mo payment, leaves $549/mo cash flow. Total monthly income is $2,784/mo, and annual cash flow is $6,594/yr on $121,707 cash. Return on cash invested measures 25.33% in year one, and rental yield stands at 9.1% at a $367,140 entry. Equity gained on principal adds $2,369/yr while 5% annual appreciation compounds into $101,434 by year five. Five-year ROI records 131.77% and total cumulative return in cash reaches $160,375. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,784/mo property income versus a $1,797/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Stanley Martin Homes presents The Kirkwood floor plan on Homesite 162 at Darlington. This beautifully designed 2-level townhome blends modern style with everyday functionality, all with a low-maintenance lifestyle. The open-concept layout features a bright, spacious kitchen with a large sit-down islandideal for casual meals, entertaining, and holiday gatherings. The family room with fireplace invites relaxation, while the rear patio offers the perfect outdoor space for hosting or unwinding. Upstairs, youll find two generous secondary bedrooms, a well-appointed laundry room. The private primary suite serves as a true retreat, complete with a large walk-in closet and spa-like en-suite bath. Darlington offers amenities including a pool and playground; giving you plenty of ways to relax and connect close to home. Located in Loganville, GA, Darlington provides convenience to local shopping, dining, and entertainment, as well as easy access to major commuter routes. Dont miss your opportunity to own at Darlingtonschedule your visit today! Builder incentives include both an incentive rate buy-down and credit towards closing costs!!

Neighborhood Data

Neighborhood data shown for ZIP Code: 30052, Loganville, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	28,301 (100%)
Owner Occupied HU	22,354 (79.0%)
Renter Occupied HU	4,851 (17.1%)
Vacant Housing Units	1,096 ( 3.9%)
Median Home Value	$378,245
Average Home Value	$422,253