Maywood 3 Plan, Laurel Park TownhomesTobacco Road HephzibahGA30815
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 Tobacco Road Hephzibah at Maywood 3 Plan, Laurel Park Townhomes, Tobacco Road Hephzibah, GA, 30815 priced at $220,600 converts $1,890/mo rent into $547/mo cash flow after a $1,080/mo obligation. Total monthly income equals $1,890/mo, and annual cash flow totals $6,565/yr on $73,129 invested. Return on cash invested prints 28.89% in year one, and rental yield reads 10.28% against a $220,600 entry. Equity gained on principal adds $1,424/yr, while 5% annual appreciation compiles into $60,948 by year five. Five-year ROI reaches 150.91% and total cumulative return in cash sums $110,359. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,890/mo property income covering a $1,080/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30815, Hephzibah, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,855 (100%) |
| Owner Occupied HU | 10,842 (68.4%) |
| Renter Occupied HU | 3,822 (24.1%) |
| Vacant Housing Units | 1,191 ( 7.5%) |
| Median Home Value | $222,576 |
| Average Home Value | $235,703 |
Housing Distribution
Address Breakdown
Residential
16,223
Single Family
16,109
Multi-Family
114
Businesses
445
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Laurel Park Townhomes • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A