121 Topaz Dr, Dallas, GA, 30132 | $90/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
1035 sft

209 Wynnes Ridge Cir SE, Marietta, GA, 30067

2 Bed
2 Bath
1277 sft

1202 Madison Ln SE, Smyrna, GA, 30080

3 Bed
3 Bath
2400 sft

844 Kurtz Rd, Marietta, GA, 30066

4 Bed
2 Bath
1245 sft

120 Grove Ln, Temple, GA, 30179

Nearby investment properties with comparable prices

2 Bed
3 Bath
1472 sft

2475 Stonegate Dr NW, Acworth, GA, 30101

3 Bed
3 Bath
1421 sft

3029 Acacia Cir, Douglasville, GA, 30135

3 Bed
2 Bath
1421 sft

2016 Ayla Dr, Douglasville, GA, 30135

3 Bed
2 Bath
1421 sft

2012 Ayla Dr, Douglasville, GA, 30135

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

Investment property for sale in Dallas at 121 Topaz Dr, Dallas, GA, 30132 uses $104,787 cash to close to unlock $1,076/yr annual cash flow and $90/mo monthly cash flow. Total monthly income runs $2,111/mo, and a $1,547/mo payment keeps the spread at $90/mo. Purchase price stands at $316,100, and rental yield measures 8.01% with $2,111/mo rent. Return on cash invested shows 20.94% in year one, and 5% annual appreciation builds toward $87,333 over five years. Five-year ROI reaches 108.62% and total cumulative return in cash records $113,823. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,111/mo property income covering a $1,547/mo payment rather than investor’s personal income.

Single Family

Built in 2005

4,791 sqft lot

$N/A/sqft

$75 monthly HOA