The Dover Plan, Stephen's Landing, Loganville, GA, 30052 | $423/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3889 sft

30 Highlands Ln, Oxford, GA, 30054

5 Bed
4 Bath
3081 sft

1429 Wood Iris Ln, Lawrenceville, GA, 30045

4 Bed
3 Bath
3278 sft

3278 Embry Hills Dr, Atlanta, GA, 30341

4 Bed
4 Bath
2961 sft

1409 Willowbend Pl, Monroe, GA, 30655

Nearby investment properties with comparable prices

5 Bed
3 Bath
3209 sft

5660 Zella Dr, Stonecrest, GA, 30038

4 Bed
3 Bath
2167 sft

52 River Station Drive, Monroe, GA, 30656

3 Bed
2 Bath
2027 sft

Burton Plan, Bold Springs Farm, Dacula, GA, 30019

3 Bed
4 Bath
- sft

4426 Grove Field Park, Suwanee, GA, 30024

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

Investment property for sale in Loganville at The Dover Plan, Stephen's Landing, Loganville, GA, 30052 listed at $501,900 pairs $4,438/mo rent with a $2,457/mo payment to leave $423/mo cash flow. Total monthly income runs $4,438/mo, and annual cash flow reaches $5,075/yr on $165,125 cash to close. Return on cash invested measures 23.13% in year one, and rental yield registers 10.61% at a $501,900 basis. Equity gained on principal adds $3,239/yr, and annual property appreciation at 5% supports $138,666 by year five. Five-year ROI tracks 122.48% and total cumulative return in cash totals $202,252. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,438/mo property income relative to a $2,457/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

$960 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 30052, Loganville, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	28,301 (100%)
Owner Occupied HU	22,354 (79.0%)
Renter Occupied HU	4,851 (17.1%)
Vacant Housing Units	1,096 ( 3.9%)
Median Home Value	$378,245
Average Home Value	$422,253