Stellar Plan, WaterwaysRichmond 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
Investment property for sale in Richmond Hill at Stellar Plan, Waterways, Richmond Hill, GA, 31324 uses $149,503 cash to close to unlock $4,843/yr annual cash flow and $404/mo monthly cash flow. Total monthly income runs $3,148/mo, and a $2,207/mo payment keeps the spread at $404/mo. Purchase price stands at $450,990, and rental yield measures 8.38% with $3,148/mo rent. Return on cash invested shows 23.15% in year one, and 5% annual appreciation builds toward $124,600 over five years. Five-year ROI reaches 120.07% and total cumulative return in cash records $179,513. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,148/mo property income covering a $2,207/mo payment rather than investor’s personal income.
Single Family
Built in 2026
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 • Pulte Homes
Mls Name: Pulte
Mls Provider:
Mls ID: #N/A