Cecil Plan, The Villages at Harris CreekWest PointGA31833
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 West Point at Cecil Plan, The Villages at Harris Creek, West Point, GA, 31833 priced at $269,990 converts $2,503/mo rent into $860/mo cash flow after a $1,321/mo obligation. Total monthly income equals $2,503/mo, and annual cash flow totals $10,323/yr on $89,502 invested. Return on cash invested prints 31.44% in year one, and rental yield reads 11.12% against a $269,990 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation compiles into $74,593 by year five. Five-year ROI reaches 164.59% and total cumulative return in cash sums $147,310. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,503/mo property income covering a $1,321/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31833, West Point, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,110 (100%) |
| Owner Occupied HU | 1,945 (62.5%) |
| Renter Occupied HU | 822 (26.4%) |
| Vacant Housing Units | 343 (11.0%) |
| Median Home Value | $233,408 |
| Average Home Value | $243,040 |
Housing Distribution
Address Breakdown
Residential
2,882
Single Family
2,541
Multi-Family
341
Businesses
320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Dream Finders Homes
Mls Name: Dream Finders Homes
Mls Provider:
Mls ID: #N/A