Hawthorne Plan, Maple VillageAdairsvilleGA30103
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 Adairsville at Hawthorne Plan, Maple Village, Adairsville, GA, 30103 priced at $354,900 converts $2,280/mo rent into $120/mo cash flow after a $1,737/mo obligation. Total monthly income equals $2,280/mo, and annual cash flow totals $1,441/yr on $117,649 invested. Return on cash invested prints 21.13% in year one, and rental yield reads 7.71% against a $354,900 entry. Equity gained on principal adds $2,290/yr, while 5% annual appreciation compiles into $98,052 by year five. Five-year ROI reaches 109.3% and total cumulative return in cash sums $128,596. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,280/mo property income covering a $1,737/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30103, Adairsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,680 (100%) |
| Owner Occupied HU | 4,975 (74.5%) |
| Renter Occupied HU | 1,342 (20.1%) |
| Vacant Housing Units | 363 ( 5.4%) |
| Median Home Value | $290,093 |
| Average Home Value | $298,855 |
Housing Distribution
Address Breakdown
Residential
6,383
Single Family
6,295
Multi-Family
88
Businesses
412
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Kerley Family Homes
Mls Name: Kerley Family Homes
Mls Provider:
Mls ID: #N/A