1130 Worthington Hills DrRoswellGA30076
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 Roswell at 1130 Worthington Hills Dr, Roswell, GA, 30076 uses $140,888 cash to close to unlock $6,498/yr annual cash flow and $542/mo monthly cash flow. Total monthly income runs $3,128/mo, and a $2,080/mo payment keeps the spread at $542/mo. Purchase price stands at $425,000, and rental yield measures 8.83% with $3,128/mo rent. Return on cash invested shows 24.52% in year one, and 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 127.44% and total cumulative return in cash records $179,549. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,128/mo property income covering a $2,080/mo payment rather than investor’s personal income.
Single Family
Built in 1978
7,370 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30076, Roswell, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,716 (100%) |
| Owner Occupied HU | 11,114 (59.4%) |
| Renter Occupied HU | 6,819 (36.4%) |
| Vacant Housing Units | 783 ( 4.2%) |
| Median Home Value | $492,210 |
| Average Home Value | $560,020 |
Housing Distribution
Address Breakdown
Residential
17,764
Single Family
13,049
Multi-Family
4,715
Businesses
2,271
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices