Paisley Plan, Avalon - Reserve Series, Conyers, GA, 30013 | $538/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1942 sft

301 Singing Brook Ln, McDonough, GA, 30253

3 Bed
3 Bath
1700 sft

105 Dogwood Trail Dr, Stockbridge, GA, 30281

Motivated Seller+ 1 more

4 Bed
3 Bath
1912 sft

3695 Winterberry Ln, Snellville, GA, 30039

Rental Income+ 1 more

3 Bed
3 Bath
2116 sft

863 Needle Rock Dr, Stone Mountain, GA, 30083

Nearby investment properties with comparable prices

3 Bed
2 Bath
2335 sft

652 Oak Rd SW, Lawrenceville, GA, 30044

4 Bed
2 Bath
1600 sft

4088 Vale Ct, Decatur, GA, 30035

3 Bed
2 Bath
2036 sft

684 N Cherokee Rd, Social Circle, GA, 30025

3 Bed
2 Bath
1492 sft

1731 Parkhill Dr, Decatur, GA, 30032

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

Total monthly income totals $2,860/mo and a $1,867/mo payment preserves $538/mo for cash returns. Annual cash flow comes to $6,461/yr on $126,461 deployed, and return on cash invested reaches 25.02% in year one. Equity gained on principal adds $2,462/yr, and five-year appreciation sums $105,396 alongside rental yield of 9%. Five-year ROI measures 130.12% and total cumulative return in cash totals $164,553.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,860/mo property income versus a $1,867/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA