Mansfield Plan, The Enclave at Flat Rock HillsLyons Road StonecrestGA30038
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 Lyons Road Stonecrest at Mansfield Plan, The Enclave at Flat Rock Hills, Lyons Road Stonecrest, GA, 30038 priced at $432,900 converts $3,914/mo rent into $1,279/mo cash flow after a $2,119/mo obligation. Total monthly income equals $3,914/mo, and annual cash flow totals $15,350/yr on $143,506 invested. Return on cash invested prints 30.61% in year one, and rental yield reads 10.85% against a $432,900 entry. Equity gained on principal adds $2,793/yr, while 5% annual appreciation compiles into $119,602 by year five. Five-year ROI reaches 160.09% and total cumulative return in cash sums $229,741. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,914/mo property income covering a $2,119/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30038, Lithonia, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,010 (100%) |
| Owner Occupied HU | 10,302 (57.2%) |
| Renter Occupied HU | 6,779 (37.6%) |
| Vacant Housing Units | 929 ( 5.2%) |
| Median Home Value | $323,933 |
| Average Home Value | $354,864 |
Housing Distribution
Address Breakdown
Residential
17,475
Single Family
14,223
Multi-Family
3,252
Businesses
554
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Flat Rock Hills • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A