123 Beardon Cir SE UNIT 5AtlantaGA30318
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 Atlanta at 123 Beardon Cir SE UNIT 5, Atlanta, GA, 30318 with 5% annual appreciation on a $591,428 basis while $4,636/mo rent supports operations. Total monthly income totals $4,636/mo and a $2,895/mo payment preserves $1,036/mo for cash returns. Annual cash flow comes to $12,435/yr on $194,580 deployed, and return on cash invested reaches 26.45% in year one. Equity gained on principal adds $3,816/yr, and five-year appreciation sums $163,401 alongside rental yield of 9.41%. Five-year ROI measures 137.77% and total cumulative return in cash totals $268,064.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,636/mo property income versus a $2,895/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Condo
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30318, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 36,313 (100%) |
| Owner Occupied HU | 11,691 (32.2%) |
| Renter Occupied HU | 19,596 (54.0%) |
| Vacant Housing Units | 5,026 (13.8%) |
| Median Home Value | $455,507 |
| Average Home Value | $528,757 |
Housing Distribution
Address Breakdown
Residential
33,173
Single Family
22,672
Multi-Family
10,501
Businesses
2,478
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices