Paisley Plan, Avalon - Reserve Series,Conyers,GA,30013

Investment Highlights

Total monthly income registers $2,860/mo, and a $2,259/mo payment leaves $51/mo available for distribution. Annual cash flow reaches $613/yr on $152,981 to close, and return on cash invested stands at 20.31% in year one. Equity gained on principal adds $2,978/yr while 5% annual appreciation supports $127,498 over five years. Portfolio math shows five-year ROI at 104.88% and total cumulative return in cash at $160,450. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,860/mo property income against a $2,259/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.