Beverly Plan, TrilithFayettevilleGA30214
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Fayetteville at Beverly Plan, Trilith, Fayetteville, GA, 30214 projects strong ROI of 12.02%. Rental yield 4.3%. With 5% annual appreciation, the property builds $716,951 in value over five years. Equity growth combined delivers a projected five-year ROI of 77.06%, translating into $564,922 in total cumulative return on $733,088 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.3% | 7.0% |
| Monthly Cash Flow | $(6,494) | $1,800 |
City averages based on Fayetteville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,300 |
| Total Monthly Debt Service | $14,761 |
| DSCR Ratio | 0.63x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30214, Fayetteville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,401 (100%) |
| Owner Occupied HU | 9,793 (73.1%) |
| Renter Occupied HU | 2,714 (20.3%) |
| Vacant Housing Units | 894 ( 6.7%) |
| Median Home Value | $389,711 |
| Average Home Value | $437,499 |
Housing Distribution
Address Breakdown
Residential
12,994
Single Family
12,006
Multi-Family
988
Businesses
2,738
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
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30214, Fayetteville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,401 (100%) |
| Owner Occupied HU | 9,793 (73.1%) |
| Renter Occupied HU | 2,714 (20.3%) |
| Vacant Housing Units | 894 ( 6.7%) |
| Median Home Value | $389,711 |
| Average Home Value | $437,499 |
Housing Distribution
Address Breakdown
Residential
12,994
Single Family
12,006
Multi-Family
988
Businesses
2,738
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Trilith Builders Guild
Mls Name: Berkshire Hathaway Home Services GA Prop
Mls Provider:
Mls ID: #N/A