Stephen Elliott Homes The Savannah Plan, The Reserve at ClocktowerDouglasvilleGA30135
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 Douglasville at Stephen Elliott Homes The Savannah Plan, The Reserve at Clocktower, Douglasville, GA, 30135 earns $556/mo cash flow from $2,345/mo rent with a $1,439/mo payment. Total monthly income totals $2,345/mo, and annual cash flow totals $6,668/yr on $97,458 capital. ROI tracks 26.75% on current figures, and rental yield reads 9.57% at a $293,990 purchase. Equity gained on principal adds $1,897/yr, and 5% annual appreciation supports $81,224 over five years. Five-year ROI reaches 139.41% and total cumulative return in cash sums $135,861. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,345/mo property income instead of your personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30135, Douglasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,741 (100%) |
| Owner Occupied HU | 18,991 (73.8%) |
| Renter Occupied HU | 5,581 (21.7%) |
| Vacant Housing Units | 1,169 ( 4.5%) |
| Median Home Value | $356,942 |
| Average Home Value | $384,851 |
Housing Distribution
Address Breakdown
Residential
25,135
Single Family
23,164
Multi-Family
1,971
Businesses
1,046
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Stephen Elliott Homes
Mls Name: Tamra Wade and Partners
Mls ID: #N/A