Stapleton Plan, Tillery ParkGrovetownGA30813
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 Grovetown at Stapleton Plan, Tillery Park, Grovetown, GA, 30813 priced at $422,000 converts $3,239/mo rent into $671/mo cash flow after a $2,065/mo obligation. Total monthly income equals $3,239/mo, and annual cash flow totals $8,053/yr on $139,893 invested. Return on cash invested prints 25.67% in year one, and rental yield reads 9.21% against a $422,000 entry. Equity gained on principal adds $2,723/yr, while 5% annual appreciation compiles into $116,591 by year five. Five-year ROI reaches 133.6% and total cumulative return in cash sums $186,899. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,239/mo property income covering a $2,065/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30813, Grovetown, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,775 (100%) |
| Owner Occupied HU | 14,025 (70.9%) |
| Renter Occupied HU | 4,783 (24.2%) |
| Vacant Housing Units | 967 ( 4.9%) |
| Median Home Value | $333,337 |
| Average Home Value | $348,179 |
Housing Distribution
Address Breakdown
Residential
19,508
Single Family
19,146
Multi-Family
362
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
