Dallas Plan, Hawthorne StationCollege ParkGA30337
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 College Park at Dallas Plan, Hawthorne Station, College Park, GA, 30337 priced at $359,990 pairs $3,044/mo rent with $853/mo cash flow after a $1,762/mo payment. Total monthly income equals $3,044/mo, and annual cash flow comes to $10,236/yr on $119,337 invested. Return on cash invested is 28.49% in year one, and rental yield stands at 10.15% on a $359,990 basis. Equity gained on principal adds $2,323/yr, and 5% annual appreciation accumulates to $99,459 by year five. Five-year ROI measures 148.75% and total cumulative return in cash reaches $177,510. For financing, Ziffy Mortgage’s DSCR program evaluates $3,044/mo property income against a $1,762/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: 30337, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,368 (100%) |
| Owner Occupied HU | 2,079 (32.6%) |
| Renter Occupied HU | 3,681 (57.8%) |
| Vacant Housing Units | 608 ( 9.5%) |
| Median Home Value | $382,388 |
| Average Home Value | $457,513 |
Housing Distribution
Address Breakdown
Residential
5,830
Single Family
5,557
Multi-Family
273
Businesses
799
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A