11395 Crestview TerJohns CreekGA30024
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 11395 Crestview Ter, Johns Creek, GA, 30024 in Johns Creek is capital appreciation. Rental yield 4.9%. The 4.9% gross yield at $1,185,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $327,394 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.91) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $283,571.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.9% | 7.5% |
| Monthly Cash Flow | $(2,581) | $1,500 |
City averages based on Johns Creek market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,841 |
| Total Monthly Debt Service | $6,951 |
| DSCR Ratio | 0.70x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2017
7,405 sqft lot
$N/A/sqft
$210 monthly HOA
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 2017
7,405 sqft lot
$N/A/sqft
$210 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: GARY R DECKERT • Berkshire Hathaway HomeServices Georgia Properties
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7551386
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)