Edison Plan, Water Oak EstatesLawrencevilleGA30045
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
Investment property for sale in Lawrenceville at Edison Plan, Water Oak Estates, Lawrenceville, GA, 30045 at $514,500 posts ROI 22.45% with $337/mo cash flow from $3,468/mo rent. Total monthly income equals $3,468/mo, and annual cash flow records $4,043/yr on $169,271 to close. Return on cash invested measures 22.45% and rental yield reads 8.09% at the current $514,500. Equity gained on principal adds $3,320/yr, and 5% annual appreciation supports $142,147 by year five. Five-year ROI prints 116.28% and total cumulative return in cash totals $196,836.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,468/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30045, Lawrenceville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,548 (100%) |
| Owner Occupied HU | 10,985 (81.1%) |
| Renter Occupied HU | 2,192 (16.2%) |
| Vacant Housing Units | 371 ( 2.7%) |
| Median Home Value | $407,842 |
| Average Home Value | $438,668 |
Housing Distribution
Address Breakdown
Residential
13,684
Single Family
13,653
Multi-Family
31
Businesses
245
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A