927 Willingham Dr #12AtlantaGA30354
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 Atlanta at 927 Willingham Dr #12, Atlanta, GA, 30354 generates $3,518/mo in rent and, after a $2,373/mo payment, leaves $567/mo in cash flow. Total monthly income is $3,518/mo, and annual cash flow is $6,806/yr on $160,744 invested. Return on cash invested sits at 24.14% in year one, and rental yield is 8.71% on a $484,900 entry. Equity gained on principal adds $3,129/yr, while 5% annual appreciation builds toward $133,969 over five years. Five-year ROI reaches 125.43% and total cumulative return in cash sums $201,619. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,518/mo property income rather than buyer’s personal income.
Townhouse
Built in 2024
217.80 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30354, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,007 (100%) |
| Owner Occupied HU | 2,702 (33.7%) |
| Renter Occupied HU | 4,413 (55.1%) |
| Vacant Housing Units | 892 (11.1%) |
| Median Home Value | $238,776 |
| Average Home Value | $283,440 |
Housing Distribution
Address Breakdown
Residential
7,229
Single Family
6,069
Multi-Family
1,160
Businesses
855
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices