106 Smithwood Dr, Bethlehem, GA, 30620 | $376/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1440 sft

249 Timber Gate Dr, Lawrenceville, GA, 30045

4 Bed
3 Bath
2059 sft

990 Brandywine Dr, Winder, GA, 30680

3 Bed
2 Bath
1384 sft

3360 Brookview Dr, Loganville, GA, 30052

3 Bed
2 Bath
1179 sft

265 Bruce St, Loganville, GA, 30052

Nearby investment properties with comparable prices

3 Bed
2 Bath
1428 sft

3738 Burnt Leaf Ln, Snellville, GA, 30039

3 Bed
2 Bath
1500 sft

220 Vineyard Dr, Athens, GA, 30607

3 Bed
3 Bath
1406 sft

120 Wayside Dr, Lawrenceville, GA, 30046

3 Bed
2 Bath
1960 sft

3960 Brushy Wood Dr, Loganville, GA, 30052

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

Rental property for sale in Bethlehem at 106 Smithwood Dr, Bethlehem, GA, 30620 priced at $352,245 converts $2,520/mo rent into $376/mo cash flow after a $1,724/mo obligation. Total monthly income equals $2,520/mo, and annual cash flow totals $4,515/yr on $116,769 invested. Return on cash invested prints 23.78% in year one, and rental yield reads 8.58% against a $352,245 entry. Equity gained on principal adds $2,273/yr, while 5% annual appreciation compiles into $97,319 by year five. Five-year ROI reaches 123.46% and total cumulative return in cash sums $144,167. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,520/mo property income covering a $1,724/mo payment, not borrower’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA