Waterford Plan, Villages at Cedar HillDallasGA30132





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 Dallas at Waterford Plan, Villages at Cedar Hill, Dallas, GA, 30132 at $342,900 posts ROI 24.73% with $456/mo cash flow from $2,543/mo rent. Total monthly income equals $2,543/mo, and annual cash flow records $5,477/yr on $113,671 to close. Return on cash invested measures 24.73% and rental yield reads 8.9% at the current $342,900. Equity gained on principal adds $2,213/yr, and 5% annual appreciation supports $94,737 by year five. Five-year ROI prints 128.55% and total cumulative return in cash totals $146,129.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,543/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices












