Hayden Plan, Northwoods at Mirror LakeKmw0ts Villa 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
Investment property for sale in Kmw0ts Villa Rica at Hayden Plan, Northwoods at Mirror Lake, Kmw0ts Villa Rica, GA, 30180 earns $409/mo cash flow from $2,800/mo rent with a $1,923/mo payment. Total monthly income totals $2,800/mo, and annual cash flow totals $4,904/yr on $130,276 capital. ROI tracks 23.67% on current figures, and rental yield reads 8.55% at a $392,990 purchase. Equity gained on principal adds $2,536/yr, and 5% annual appreciation supports $108,576 over five years. Five-year ROI reaches 122.89% and total cumulative return in cash sums $160,091. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,800/mo property income instead of your personal income.
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