BROOKWOOD Plan, Tributary VillageDouglasvilleGA30135
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 Douglasville at BROOKWOOD Plan, Tributary Village, Douglasville, GA, 30135 priced at $500,990 pairs $3,203/mo rent with $154/mo cash flow after a $2,452/mo payment. Total monthly income equals $3,203/mo, and annual cash flow comes to $1,848/yr on $164,826 invested. Return on cash invested is 21.18% in year one, and rental yield stands at 7.67% on a $500,990 basis. Equity gained on principal adds $3,233/yr, and 5% annual appreciation accumulates to $138,414 by year five. Five-year ROI measures 109.49% and total cumulative return in cash reaches $180,463. For financing, Ziffy Mortgage’s DSCR program evaluates $3,203/mo property income against a $2,452/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30135, Douglasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,741 (100%) |
| Owner Occupied HU | 18,991 (73.8%) |
| Renter Occupied HU | 5,581 (21.7%) |
| Vacant Housing Units | 1,169 ( 4.5%) |
| Median Home Value | $356,942 |
| Average Home Value | $384,851 |
Housing Distribution
Address Breakdown
Residential
25,135
Single Family
23,164
Multi-Family
1,971
Businesses
1,046
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tributary Village • D.R. Horton - Atlanta West
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A