HAYDEN Plan, Hamptons at Riverwood SouthDallasGA30157
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 Dallas at HAYDEN Plan, Hamptons at Riverwood South, Dallas, GA, 30157 priced at $433,990 pairs $3,008/mo rent with $367/mo cash flow after a $2,124/mo payment. Total monthly income equals $3,008/mo, and annual cash flow comes to $4,402/yr on $143,868 invested. Return on cash invested is 22.97% in year one, and rental yield stands at 8.32% on a $433,990 basis. Equity gained on principal adds $2,800/yr, and 5% annual appreciation accumulates to $119,903 by year five. Five-year ROI measures 119.11% and total cumulative return in cash reaches $171,355. For financing, Ziffy Mortgage’s DSCR program evaluates $3,008/mo property income against a $2,124/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30157, Dallas, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,008 (100%) |
| Owner Occupied HU | 15,794 (78.9%) |
| Renter Occupied HU | 3,582 (17.9%) |
| Vacant Housing Units | 632 ( 3.2%) |
| Median Home Value | $317,081 |
| Average Home Value | $329,336 |
Housing Distribution
Address Breakdown
Residential
19,876
Single Family
19,270
Multi-Family
606
Businesses
473
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
