The Grayson Plan, Camden CrossingBloomingdaleGA31302
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 Bloomingdale at The Grayson Plan, Camden Crossing, Bloomingdale, GA, 31302 generates $3,202/mo in rent and, after a $1,977/mo payment, leaves $744/mo in cash flow. Total monthly income is $3,202/mo, and annual cash flow is $8,924/yr on $133,893 invested. Return on cash invested sits at 26.57% in year one, and rental yield is 9.51% on a $403,900 entry. Equity gained on principal adds $2,606/yr, while 5% annual appreciation builds toward $111,590 over five years. Five-year ROI reaches 138.45% and total cumulative return in cash sums $185,368. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,202/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31302, Bloomingdale, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,839 (100%) |
| Owner Occupied HU | 3,010 (62.2%) |
| Renter Occupied HU | 1,359 (28.1%) |
| Vacant Housing Units | 470 ( 9.7%) |
| Median Home Value | $280,527 |
| Average Home Value | $323,776 |
Housing Distribution
Address Breakdown
Residential
3,726
Single Family
3,413
Multi-Family
313
Businesses
215
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Smith Family Homes
Mls Name: Lamar Smith Signature Homes
Mls Provider:
Mls ID: #N/A