Hazel Plan, St. Andrews, Winston, GA, 30187 | $812/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Hazel Plan, St. Andrews, Winston, GA, 30187 | $812/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2215 sft

185 Don Rich Dr, Carrollton, GA, 30117

3 Bed
3 Bath
2032 sft

320 Wooded Glen Ln, Carrollton, GA, 30117

4 Bed
3 Bath
- sft

1285 E Highway 5, Carrollton, GA, 30116

4 Bed
3 Bath
2380 sft

460 Carrie Kathleen Ter, Carrollton, GA, 30116

Nearby investment properties with comparable prices

4 Bed
3 Bath
2053 sft

124 Asher Dr, Carrollton, GA, 30116

4 Bed
3 Bath
2131 sft

208 Laney Dr, Carrollton, GA, 30117

4 Bed
3 Bath
2053 sft

125 Asher Dr, Carrollton, GA, 30116

6 Bed
3 Bath
2428 sft

185 White Oak Ct, Carrollton, GA, 30116

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Winston at Hazel Plan, St. Andrews, Winston, GA, 30187 uses $115,027 cash to close to unlock $9,738/yr annual cash flow and $812/mo monthly cash flow. Total monthly income runs $2,923/mo, and a $1,698/mo payment keeps the spread at $812/mo. Purchase price stands at $346,990, and rental yield measures 10.11% with $2,923/mo rent. Return on cash invested shows 28.37% in year one, and 5% annual appreciation builds toward $95,867 over five years. Five-year ROI reaches 148.11% and total cumulative return in cash records $170,369. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,923/mo property income covering a $1,698/mo payment rather than investor’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome home to St. Andrews, featuring the best new home value in sought-after Douglas County School District! Enjoy a spacious 2-story home with a private homesite backing to open space or the golf course just minutes to Douglasville. Visit us today. The Hazel features 5 bedrooms and 3 bathrooms in over 2500 square feet of space. Off the foyer is a private flex space perfect for a home office or play room. Plus, with an open-concept main level, hosting the holidays or birthday parties are easier than ever. Tucked back off of the kitchen and dining area is a first floor bedroom with a full bath next to it so your out-of-town guests or in-laws can have a space of their own. Upstairs is your owner's suite complete with 2 walk-in closets and attached bath. Rounding out the 2nd floor are 3 additional bedrooms, a loft, another full bath, and your laundry room. Need another bedroom for your growing family? Turn the loft into one, giving you a total of 6 bedrooms! *Prices shown generally refer to the base house and do not include any optional features. Photos and/or drawings of homes may show upgraded landscaping, elevations and optional features and may not represent the lowest-priced homes in the community.

Neighborhood Data

Neighborhood data shown for ZIP Code: 30187, Winston, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,349 (100%)
Owner Occupied HU	2,834 (84.6%)
Renter Occupied HU	399 (11.9%)
Vacant Housing Units	116 ( 3.5%)
Median Home Value	$404,988
Average Home Value	$431,925