Russell Plan, The Villages at Harris CreekWest PointGA31833
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 West Point at Russell Plan, The Villages at Harris Creek, West Point, GA, 31833 offers $2,887/mo rent that, after a $1,437/mo payment, leaves $1,100/mo cash flow. Total monthly income is $2,887/mo, and annual cash flow is $13,202/yr on $97,325 cash. Return on cash invested measures 33.47% in year one, and rental yield stands at 11.8% at a $293,590 entry. Equity gained on principal adds $1,894/yr while 5% annual appreciation compounds into $81,114 by year five. Five-year ROI records 175.49% and total cumulative return in cash reaches $170,799. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,887/mo property income versus a $1,437/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
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 |
Housing Distribution
Address Breakdown
Residential
2,882
Single Family
2,541
Multi-Family
341
Businesses
320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Dream Finders Homes
Mls Name: Dream Finders Homes
Mls Provider:
Mls ID: #N/A