LOT 81 Modena DrDouglasvilleGA30135
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 Douglasville at LOT 81 Modena Dr, Douglasville, GA, 30135 priced at $492,683 pairs $3,360/mo rent with $362/mo cash flow after a $2,411/mo payment. Total monthly income equals $3,360/mo, and annual cash flow comes to $4,343/yr on $163,324 invested. Return on cash invested is 22.57% in year one, and rental yield stands at 8.18% on a $492,683 basis. Equity gained on principal adds $3,179/yr, and 5% annual appreciation accumulates to $136,119 by year five. Five-year ROI measures 116.96% and total cumulative return in cash reaches $191,019. For financing, Ziffy Mortgage’s DSCR program evaluates $3,360/mo property income against a $2,411/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30135, Douglasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,741 (100%) |
| Owner Occupied HU | 18,991 (73.8%) |
| Renter Occupied HU | 5,581 (21.7%) |
| Vacant Housing Units | 1,169 ( 4.5%) |
| Median Home Value | $356,942 |
| Average Home Value | $384,851 |
Housing Distribution
Address Breakdown
Residential
25,135
Single Family
23,164
Multi-Family
1,971
Businesses
1,046
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carmen St. Louis • Adams Homes Realty Inc
Mls Name: GAMLS
Mls ID: #10603327