Heatherland Homes The Jasmine Plan, Estates at Cameron ManorMcDonoughGA30253
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 McDonough at Heatherland Homes The Jasmine Plan, Estates at Cameron Manor, McDonough, GA, 30253 earns $673/mo cash flow from $3,472/mo rent with a $2,251/mo payment. Total monthly income totals $3,472/mo, and annual cash flow totals $8,075/yr on $152,457 capital. ROI tracks 25.21% on current figures, and rental yield reads 9.06% at a $459,900 purchase. Equity gained on principal adds $2,968/yr, and 5% annual appreciation supports $127,062 over five years. Five-year ROI reaches 131.1% and total cumulative return in cash sums $199,866. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,472/mo property income instead of your personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30253, Mcdonough, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,106 (100%) |
| Owner Occupied HU | 15,660 (57.8%) |
| Renter Occupied HU | 9,725 (35.9%) |
| Vacant Housing Units | 1,721 ( 6.3%) |
| Median Home Value | $351,029 |
| Average Home Value | $377,545 |
Housing Distribution
Address Breakdown
Residential
25,489
Single Family
21,503
Multi-Family
3,986
Businesses
2,528
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices