Travis Plan, Hawthorne ReserveDallasGA30157
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 Dallas at Travis Plan, Hawthorne Reserve, Dallas, GA, 30157 offers $3,030/mo rent that, after a $2,129/mo payment, leaves $383/mo cash flow. Total monthly income is $3,030/mo, and annual cash flow is $4,592/yr on $144,199 cash. Return on cash invested measures 23.09% in year one, and rental yield stands at 8.36% at a $434,990 entry. Equity gained on principal adds $2,807/yr while 5% annual appreciation compounds into $120,180 by year five. Five-year ROI records 119.78% and total cumulative return in cash reaches $172,725. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,030/mo property income versus a $2,129/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30157, Dallas, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,008 (100%) |
| Owner Occupied HU | 15,794 (78.9%) |
| Renter Occupied HU | 3,582 (17.9%) |
| Vacant Housing Units | 632 ( 3.2%) |
| Median Home Value | $317,081 |
| Average Home Value | $329,336 |
Housing Distribution
Address Breakdown
Residential
19,876
Single Family
19,270
Multi-Family
606
Businesses
473
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
