Rehan Plan, Bryson LakeDouglasvilleGA30134
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 Douglasville at Rehan Plan, Bryson Lake, Douglasville, GA, 30134 priced at $358,400 pairs $2,692/mo rent with $11/mo cash flow after a $1,754/mo payment. Total monthly income equals $2,692/mo, and annual cash flow comes to $131/yr on $118,810 invested. Return on cash invested is 20.02% in year one, and rental yield stands at 9.01% on a $358,400 basis. Equity gained on principal adds $2,313/yr, and 5% annual appreciation accumulates to $99,019 by year five. Five-year ROI measures 105.12% and total cumulative return in cash reaches $124,895. For financing, Ziffy Mortgage’s DSCR program evaluates $2,692/mo property income against a $1,754/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$500 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30134, Douglasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,081 (100%) |
| Owner Occupied HU | 10,840 (63.5%) |
| Renter Occupied HU | 5,445 (31.9%) |
| Vacant Housing Units | 796 ( 4.7%) |
| Median Home Value | $291,284 |
| Average Home Value | $309,554 |
Housing Distribution
Address Breakdown
Residential
17,088
Single Family
15,625
Multi-Family
1,463
Businesses
1,129
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • RIZ Communities and Developments
Mls Name: RIZ Communities and Developments
Mls Provider:
Mls ID: #N/A