DUPONT Plan, Arrowhead By The Lake, Lizella, GA, 31052 | $198/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

DUPONT Plan, Arrowhead By The Lake, Lizella, GA, 31052 | $198/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1826 sft

200 Everett Sq, Fort Valley, GA, 31030

4 Bed
2 Bath
1812 sft

AUGUSTA Plan, Arrowhead By The Lake, Lizella, GA, 31052

4 Bed
2 Bath
2016 sft

262 W Lawson Merritt Rd, Fort Valley, GA, 31030

3 Bed
2 Bath
1568 sft

106 Tanglewood Rd, Fort Valley, GA, 31030

Nearby investment properties with comparable prices

3 Bed
2 Bath
1580 sft

804 Creekview Dr, Lizella, GA, 31052

4 Bed
2 Bath
2942 sft

3 N Crawford St, Reynolds, GA, 31076

3 Bed
3 Bath
1994 sft

315 Peggy Dr, Fort Valley, GA, 31030

3 Bed
3 Bath
1566 sft

AUBURN Plan, Arrowhead By The Lake, Lizella, GA, 31052

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

Rental property for sale in Lizella at DUPONT Plan, Arrowhead By The Lake, Lizella, GA, 31052 priced at $241,990 converts $1,670/mo rent into $198/mo cash flow after a $1,184/mo obligation. Total monthly income equals $1,670/mo, and annual cash flow totals $2,371/yr on $80,220 invested. Return on cash invested prints 22.87% in year one, and rental yield reads 8.28% against a $241,990 entry. Equity gained on principal adds $1,562/yr, while 5% annual appreciation compiles into $66,857 by year five. Five-year ROI reaches 118.57% and total cumulative return in cash sums $95,115. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,670/mo property income covering a $1,184/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to the our Dupont floor plan. This spacious two-story floor plan offers a blend of comfort, versatility, and style. The open-concept kitchen, dining, and family areas provide a seamless space for everyday living and entertaining, complete with stainless steel appliances, white shaker cabinets, and granite countertops. On the main floor, you'll find a bedroom and full bath. Upstairs, the loft offers a flexible space for a game room, media area, or second living room. The private owner's suite includes a bathroom with dual vanities and a large walk-in closet. Two additional bedrooms, a full bathroom , and a convenient upstairs laundry room complete the second floor.

Neighborhood Data

Neighborhood data shown for ZIP Code: 31052, Lizella, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,758 (100%)
Owner Occupied HU	3,084 (82.1%)
Renter Occupied HU	452 (12.0%)
Vacant Housing Units	222 ( 5.9%)
Median Home Value	$277,756
Average Home Value	$324,331