Worthdale Plan, HavencroftWoodstockGA30188
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 Woodstock at Worthdale Plan, Havencroft, Woodstock, GA, 30188 priced at $806,490 converts $5,657/mo rent into $749/mo cash flow after a $3,947/mo obligation. Total monthly income equals $5,657/mo, and annual cash flow totals $8,987/yr on $265,335 invested. Return on cash invested prints 23.45% in year one, and rental yield reads 8.42% against a $806,490 entry. Equity gained on principal adds $5,204/yr, while 5% annual appreciation compiles into $222,818 by year five. Five-year ROI reaches 121.64% and total cumulative return in cash sums $322,757. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,657/mo property income covering a $3,947/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30188, Woodstock, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,286 (100%) |
| Owner Occupied HU | 22,866 (78.1%) |
| Renter Occupied HU | 5,517 (18.8%) |
| Vacant Housing Units | 903 ( 3.1%) |
| Median Home Value | $485,049 |
| Average Home Value | $522,574 |
Housing Distribution
Address Breakdown
Residential
28,124
Single Family
25,653
Multi-Family
2,471
Businesses
2,244
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
