Dallas Plan, Avalon - Reserve Series, Conyers, GA, 30013 | $460/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1543 sft

235 Mountain Way, Covington, GA, 30016

2 Bed
2 Bath
1464 sft

349 Campground Rd, McDonough, GA, 30253

4 Bed
2 Bath
912 sft

2952 McAfee Rd, Decatur, GA, 30032

4 Bed
3 Bath
2016 sft

95 Loudoun Dr, Covington, GA, 30014

Nearby investment properties with comparable prices

3 Bed
2 Bath
1732 sft

155 Dogwood Trail Dr, Stockbridge, GA, 30281

3 Bed
2 Bath
1086 sft

3519 Larkspur Ter, Decatur, GA, 30032

Motivated Seller+ 1 more

3 Bed
2 Bath
1626 sft

540 Anglewood Trce, Stockbridge, GA, 30281

4 Bed
3 Bath
- sft

7167 Stonebrook Ln, Lithonia, GA, 30058

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

Explore more listings using simple english

Investment Highlights

Total monthly income equals $2,596/mo, and annual cash flow records $5,517/yr on $116,353 to close. Return on cash invested measures 24.65% and rental yield reads 8.88% at the current $350,990. Equity gained on principal adds $2,265/yr, and 5% annual appreciation supports $96,972 by year five. Five-year ROI prints 128.13% and total cumulative return in cash totals $149,089.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,596/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA