Harrison Plan, Providence EstatesPendergrassGA30567
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 Pendergrass at Harrison Plan, Providence Estates, Pendergrass, GA, 30567 priced at $445,990 converts $4,032/mo rent into $1,318/mo cash flow after a $2,183/mo obligation. Total monthly income equals $4,032/mo, and annual cash flow totals $15,810/yr on $147,846 invested. Return on cash invested prints 30.6% in year one, and rental yield reads 10.85% against a $445,990 entry. Equity gained on principal adds $2,878/yr, while 5% annual appreciation compiles into $123,219 by year five. Five-year ROI reaches 160.06% and total cumulative return in cash sums $236,635. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,032/mo property income covering a $2,183/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30567, Pendergrass, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,988 (100%) |
| Owner Occupied HU | 1,891 (63.3%) |
| Renter Occupied HU | 857 (28.7%) |
| Vacant Housing Units | 240 ( 8.0%) |
| Median Home Value | $384,856 |
| Average Home Value | $435,001 |
Housing Distribution
Address Breakdown
Residential
2,694
Single Family
2,694
Multi-Family
0
Businesses
115
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Trese Brickley • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A