Beasley II Plan, CelestaDecaturGA30033
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 Decatur at Beasley II Plan, Celesta, Decatur, GA, 30033 uses $173,350 cash to close to unlock $18,037/yr annual cash flow and $1,503/mo monthly cash flow. Total monthly income runs $4,710/mo, and a $2,579/mo payment keeps the spread at $1,503/mo. Purchase price stands at $526,900, and rental yield measures 10.73% with $4,710/mo rent. Return on cash invested shows 30.47% in year one, and 5% annual appreciation builds toward $145,573 over five years. Five-year ROI reaches 159.3% and total cumulative return in cash records $276,149. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,710/mo property income covering a $2,579/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30033, Decatur, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,938 (100%) |
| Owner Occupied HU | 8,684 (51.3%) |
| Renter Occupied HU | 6,875 (40.6%) |
| Vacant Housing Units | 1,379 ( 8.1%) |
| Median Home Value | $464,558 |
| Average Home Value | $519,924 |
Housing Distribution
Address Breakdown
Residential
16,474
Single Family
11,096
Multi-Family
5,378
Businesses
913
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
