Green Plan, Fairway 17 at Mirror LakeVilla RicaGA30180
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
Rental property for sale in Villa Rica at Green Plan, Fairway 17 at Mirror Lake, Villa Rica, GA, 30180 priced at $442,990 pairs $2,800/mo rent with $104/mo cash flow after a $2,168/mo payment. Total monthly income equals $2,800/mo, and annual cash flow comes to $1,249/yr on $146,851 invested. Return on cash invested is 20.76% in year one, and rental yield stands at 7.58% on a $442,990 basis. Equity gained on principal adds $2,859/yr, and 5% annual appreciation accumulates to $122,390 by year five. Five-year ROI measures 107.28% and total cumulative return in cash reaches $157,549. For financing, Ziffy Mortgage’s DSCR program evaluates $2,800/mo property income against a $2,168/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30180, Villa Rica, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,093 (100%) |
| Owner Occupied HU | 12,233 (71.6%) |
| Renter Occupied HU | 3,855 (22.6%) |
| Vacant Housing Units | 1,005 ( 5.9%) |
| Median Home Value | $301,333 |
| Average Home Value | $353,971 |
Housing Distribution
Address Breakdown
Residential
16,206
Single Family
15,131
Multi-Family
1,075
Businesses
1,150
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