Camden Plan, Dornwood EstatesApplingGA30802
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 Appling at Camden Plan, Dornwood Estates, Appling, GA, 30802 generates $3,474/mo in rent and, after a $2,520/mo payment, leaves $340/mo in cash flow. Total monthly income is $3,474/mo, and annual cash flow is $4,085/yr on $169,402 invested. Return on cash invested sits at 22.47% in year one, and rental yield is 8.1% on a $514,900 entry. Equity gained on principal adds $3,323/yr, while 5% annual appreciation builds toward $142,257 over five years. Five-year ROI reaches 116.42% and total cumulative return in cash sums $197,226. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,474/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30802, Appling, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,968 (100%) |
| Owner Occupied HU | 2,279 (76.8%) |
| Renter Occupied HU | 269 ( 9.1%) |
| Vacant Housing Units | 420 (14.2%) |
| Median Home Value | $452,608 |
| Average Home Value | $479,122 |
Housing Distribution
Address Breakdown
Residential
2,740
Single Family
2,737
Multi-Family
3
Businesses
182
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices