Rosella Plan, HeartwoodRichmond HillGA31324
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 Richmond Hill at Rosella Plan, Heartwood, Richmond Hill, GA, 31324 offers $3,290/mo rent that, after a $2,188/mo payment, leaves $569/mo cash flow. Total monthly income is $3,290/mo, and annual cash flow is $6,832/yr on $148,177 cash. Return on cash invested measures 24.52% in year one, and rental yield stands at 8.83% at a $446,990 entry. Equity gained on principal adds $2,884/yr while 5% annual appreciation compounds into $123,495 by year five. Five-year ROI records 127.44% and total cumulative return in cash reaches $188,841. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,290/mo property income versus a $2,188/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31324, Richmond Hill, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,959 (100%) |
| Owner Occupied HU | 10,365 (69.3%) |
| Renter Occupied HU | 3,421 (22.9%) |
| Vacant Housing Units | 1,173 ( 7.8%) |
| Median Home Value | $389,566 |
| Average Home Value | $434,971 |
Housing Distribution
Address Breakdown
Residential
13,778
Single Family
12,700
Multi-Family
1,078
Businesses
1,015
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Centex Homes
Mls Name: Centex
Mls Provider:
Mls ID: #N/A