Edison Plan, WestlandBogartGA30622
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 Bogart at Edison Plan, Westland, Bogart, GA, 30622 earns $309/mo cash flow from $3,552/mo rent with a $2,608/mo payment. Total monthly income totals $3,552/mo, and annual cash flow totals $3,710/yr on $175,278 capital. ROI tracks 22.18% on current figures, and rental yield reads 8% at a $532,760 purchase. Equity gained on principal adds $3,438/yr, and 5% annual appreciation supports $147,192 over five years. Five-year ROI reaches 114.85% and total cumulative return in cash sums $201,309. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,552/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30622, Bogart, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,244 (100%) |
| Owner Occupied HU | 3,248 (76.5%) |
| Renter Occupied HU | 834 (19.7%) |
| Vacant Housing Units | 162 ( 3.8%) |
| Median Home Value | $413,977 |
| Average Home Value | $474,738 |
Housing Distribution
Address Breakdown
Residential
4,194
Single Family
4,088
Multi-Family
106
Businesses
347
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
