Poplar Plan, The Villages at Harris Creek, West Pt, GA, 31833 | $164/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1146 sft

4 Handley St, Lagrange, GA, 30240

3 Bed
3 Bath
1559 sft

304 Baileys Way, Lagrange, GA, 30241

Currently Rented+ 3 more

6 Bed
4 Bath
- sft

500 E 7th St, West Point, GA, 31833

2 Bed
1 Bath
1006 sft

211 N Lee St, Lagrange, GA, 30240

Nearby investment properties with comparable prices

3 Bed
2 Bath
1296 sft

105 Shady Oaks Dr, Lagrange, GA, 30240

Marion - Structure Only on Customer's Land Plan, LaGrange Sales and Design Studio

3 Bed
2 Bath
1324 sft

Marion - Structure Only on Customer's Land Plan, LaGrange Sales and Design Studio, Lagrange, GA, 30241

3 Bed
2 Bath
1419 sft

2408 19th Ave, Valley, AL, 36854

Marion - Structure Only on Customer's Land Plan, Hamilton Sales and Design Studio

3 Bed
2 Bath
1324 sft

Marion - Structure Only on Customer's Land Plan, Hamilton Sales and Design Studio, Hamilton, GA, 31811

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 Pt at Poplar Plan, The Villages at Harris Creek, West Pt, GA, 31833 with 5% annual appreciation on a $248,990 basis while $1,680/mo rent supports operations. Total monthly income totals $1,680/mo and a $1,219/mo payment preserves $164/mo for cash returns. Annual cash flow comes to $1,971/yr on $82,540 deployed, and return on cash invested reaches 22.3% in year one. Equity gained on principal adds $1,607/yr, and five-year appreciation sums $68,791 alongside rental yield of 8.1%. Five-year ROI measures 115.57% and total cumulative return in cash totals $95,393.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,680/mo property income versus a $1,219/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

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