Hawthorn-II Plan, KentmereAuburnGA30011
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 Auburn at Hawthorn-II Plan, Kentmere, Auburn, GA, 30011 offers $2,851/mo rent that, after a $2,080/mo payment, leaves $265/mo cash flow. Total monthly income is $2,851/mo, and annual cash flow is $3,175/yr on $140,884 cash. Return on cash invested measures 22.16% in year one, and rental yield stands at 8.05% at a $424,990 entry. Equity gained on principal adds $2,742/yr while 5% annual appreciation compounds into $117,417 by year five. Five-year ROI records 114.8% and total cumulative return in cash reaches $161,738. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,851/mo property income versus a $2,080/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30011, Auburn, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,395 (100%) |
| Owner Occupied HU | 6,823 (81.3%) |
| Renter Occupied HU | 1,199 (14.3%) |
| Vacant Housing Units | 373 ( 4.4%) |
| Median Home Value | $360,883 |
| Average Home Value | $395,214 |
Housing Distribution
Address Breakdown
Residential
7,732
Single Family
7,732
Multi-Family
0
Businesses
278
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices