Davidson Plan, Cambridge, Flowery Branch, GA, 30542 | $1,234/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3008 sft

3727 Francis Trl, Gainesville, GA, 30506

4 Bed
4 Bath
3234 sft

5540 Keithwood Ct, Cumming, GA, 30040

4 Bed
3 Bath
2644 sft

1790 Nestledown Dr, Cumming, GA, 30040

4 Bed
3 Bath
2873 sft

7545 Brookwood Way, Cumming, GA, 30041

Nearby investment properties with comparable prices

4 Bed
3 Bath
2338 sft

147 Storm Ln, Hoschton, GA, 30548

4 Bed
3 Bath
- sft

1082 Sunny Valley Ln, Braselton, GA, 30517

3 Bed
3 Bath
2255 sft

765 Circle Dr, Gainesville, GA, 30501

The Addison - Farmhouse Series Plan, Northminster Farms

3 Bed
2 Bath
2029 sft

The Addison - Farmhouse Series Plan, Northminster Farms, Jefferson, GA, 30549

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

Investment property for sale in Flowery Branch at Davidson Plan, Cambridge, Flowery Branch, GA, 30542 with 5% annual appreciation on a $503,900 basis while $4,300/mo rent supports operations. Total monthly income totals $4,300/mo and a $2,466/mo payment preserves $1,234/mo for cash returns. Annual cash flow comes to $14,802/yr on $165,783 deployed, and return on cash invested reaches 28.99% in year one. Equity gained on principal adds $3,252/yr, and five-year appreciation sums $139,218 alongside rental yield of 10.24%. Five-year ROI measures 151.37% and total cumulative return in cash totals $250,940.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,300/mo property income versus a $2,466/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 30542, Flowery Branch, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,626 (100%)
Owner Occupied HU	12,766 (72.4%)
Renter Occupied HU	3,805 (21.6%)
Vacant Housing Units	1,055 ( 6.0%)
Median Home Value	$407,034
Average Home Value	$461,338