1100 Lake DrRoswellGA30075
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 1100 Lake Dr, Roswell, GA, 30075 in Roswell at $668,000 earns $4,231/mo in rent and nets $166/mo after the $3,004/mo payment, a 7.6% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $184,556 over five years. Ziffy Mortgage underwrites this on a 1.41 DSCR without U.S. credit history. With $6,152/yr in principal paydown, total projected return reaches $263,610.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.0% |
| Monthly Cash Flow | $166 | $1,500 |
City averages based on Roswell market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,231 |
| Total Monthly Debt Service | $3,800 |
| DSCR Ratio | 1.11x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1981
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30075, Roswell, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,717 (100%) |
| Owner Occupied HU | 17,382 (80.0%) |
| Renter Occupied HU | 3,640 (16.8%) |
| Vacant Housing Units | 695 ( 3.2%) |
| Median Home Value | $615,619 |
| Average Home Value | $675,663 |
Housing Distribution
Address Breakdown
Residential
21,685
Single Family
19,965
Multi-Family
1,720
Businesses
1,500
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
Single Family
Built in 1981
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30075, Roswell, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,717 (100%) |
| Owner Occupied HU | 17,382 (80.0%) |
| Renter Occupied HU | 3,640 (16.8%) |
| Vacant Housing Units | 695 ( 3.2%) |
| Median Home Value | $615,619 |
| Average Home Value | $675,663 |
Housing Distribution
Address Breakdown
Residential
21,685
Single Family
19,965
Multi-Family
1,720
Businesses
1,500
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices