CABOT Plan, Chappell's WalkDudleyGA31022
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 Dudley at CABOT Plan, Chappell's Walk, Dudley, GA, 31022 priced at $201,888 pairs $1,383/mo rent with $154/mo cash flow after a $988/mo payment. Total monthly income equals $1,383/mo, and annual cash flow comes to $1,853/yr on $66,926 invested. Return on cash invested is 22.68% in year one, and rental yield stands at 8.22% on a $201,888 basis. Equity gained on principal adds $1,303/yr, and 5% annual appreciation accumulates to $55,778 by year five. Five-year ROI measures 117.59% and total cumulative return in cash reaches $78,697. For financing, Ziffy Mortgage’s DSCR program evaluates $1,383/mo property income against a $988/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31022, Dudley, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 665 (100%) |
| Owner Occupied HU | 521 (78.3%) |
| Renter Occupied HU | 88 (13.2%) |
| Vacant Housing Units | 56 ( 8.4%) |
| Median Home Value | $270,192 |
| Average Home Value | $311,209 |
Housing Distribution
Address Breakdown
Residential
568
Single Family
568
Multi-Family
0
Businesses
41
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
