Jordan Plan, Hawthorne ReserveDallasGA30157
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 Dallas at Jordan Plan, Hawthorne Reserve, Dallas, GA, 30157 listed at $442,990 pairs $3,084/mo rent with a $2,168/mo payment to leave $388/mo cash flow. Total monthly income runs $3,084/mo, and annual cash flow reaches $4,657/yr on $146,851 cash to close. Return on cash invested measures 23.08% in year one, and rental yield registers 8.35% at a $442,990 basis. Equity gained on principal adds $2,859/yr, and annual property appreciation at 5% supports $122,390 by year five. Five-year ROI tracks 119.74% and total cumulative return in cash totals $175,837. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,084/mo property income relative to a $2,168/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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
