(GA)The Grant | Front Entry Plan, Red Oak RidgeLoganvilleGA30052
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, (GA)The Grant | Front Entry Plan, Red Oak Ridge, Loganville, GA, 30052 in Loganville deserves attention. This $447,400 property earns $4,939/mo in rent, a 13.25% gross yield, and nets $2,216/mo after the $2,012/mo payment. DSCR 2.45 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $123,608 compounds alongside $4,121/yr in yearly equity build, for a total cumulative return of $312,046.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.3% | 6.8% |
| Monthly Cash Flow | $2,216 | $1,250 |
City averages based on Loganville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,939 |
| Total Monthly Debt Service | $2,545 |
| DSCR Ratio | 1.94x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30052, Loganville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,301 (100%) |
| Owner Occupied HU | 22,354 (79.0%) |
| Renter Occupied HU | 4,851 (17.1%) |
| Vacant Housing Units | 1,096 ( 3.9%) |
| Median Home Value | $378,245 |
| Average Home Value | $422,253 |
Housing Distribution
Address Breakdown
Residential
27,813
Single Family
26,807
Multi-Family
1,006
Businesses
1,775
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
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30052, Loganville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,301 (100%) |
| Owner Occupied HU | 22,354 (79.0%) |
| Renter Occupied HU | 4,851 (17.1%) |
| Vacant Housing Units | 1,096 ( 3.9%) |
| Median Home Value | $378,245 |
| Average Home Value | $422,253 |
Housing Distribution
Address Breakdown
Residential
27,813
Single Family
26,807
Multi-Family
1,006
Businesses
1,775
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices