Nelson Plan, The Villages at Harris Creek, West Point, GA, 31833 | $842/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1368 sft

111 Lee Road 802 UNIT 142, Valley, AL, 36854

3 Bed
2 Bath
1807 sft

104 Sheila St, Lagrange, GA, 30241

3 Bed
2 Bath
1508 sft

1611 Belle Cir, Opelika, AL, 36801

3 Bed
3 Bath
1461 sft

229 Rooker Dr, Lagrange, GA, 30241

Nearby investment properties with comparable prices

2 Bed
3 Bath
1120 sft

Willow Plan, Silverton Townhomes, Lagrange, GA, 30241

3 Bed
2 Bath
1752 sft

157 Tatum Heights Dr, Lagrange, GA, 30240

3 Bed
3 Bath
1407 sft

101 Sarah Ln, Lagrange, GA, 30241

3 Bed
2 Bath
1828 sft

1402 30th St, Valley, AL, 36854

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in West Point at Nelson Plan, The Villages at Harris Creek, West Point, GA, 31833 offers a 10.98% rental yield on a $274,590 purchase with $2,513/mo rent. Total monthly income registers $2,513/mo, and a $1,344/mo payment leaves $842/mo available for distribution. Annual cash flow reaches $10,101/yr on $91,027 to close, and return on cash invested stands at 31.01% in year one. Equity gained on principal adds $1,772/yr while 5% annual appreciation supports $75,864 over five years. Portfolio math shows five-year ROI at 162.22% and total cumulative return in cash at $147,662. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,513/mo property income against a $1,344/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 31833, West Point, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,110 (100%)
Owner Occupied HU	1,945 (62.5%)
Renter Occupied HU	822 (26.4%)
Vacant Housing Units	343 (11.0%)
Median Home Value	$233,408
Average Home Value	$243,040