Roswell Plan, Avalon - Reserve Series, Conyers, GA, 30013 | $478/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1916 sft

5333 Knights Lndg, Ellenwood, GA, 30294

3 Bed
2 Bath
1691 sft

1394 Rockbridge Rd, Stone Mountain, GA, 30087

Investment Property+ 1 more

3 Bed
2 Bath
1766 sft

43 Turner Ln, McDonough, GA, 30253

3 Bed
2 Bath
2100 sft

1195 Christian Cir SE, Conyers, GA, 30013

Nearby investment properties with comparable prices

3 Bed
3 Bath
1770 sft

132 Avondale Blvd, Conyers, GA, 30013

4 Bed
3 Bath
2384 sft

3745 Londonderry Ct, Lithonia, GA, 30038

3 Bed
3 Bath
1685 sft

Holly Plan, Old Salem Crossing, Conyers, GA, 30013

3 Bed
3 Bath
1685 sft

Glen Plan, Old Salem Crossing, Conyers, GA, 30013

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 is $2,776/mo, and annual cash flow is $5,738/yr on $125,135 cash. Return on cash invested measures 24.49% in year one, and rental yield stands at 8.82% at a $377,480 entry. Equity gained on principal adds $2,436/yr while 5% annual appreciation compounds into $104,291 by year five. Five-year ROI records 127.33% and total cumulative return in cash reaches $159,337. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,776/mo property income versus a $1,848/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