








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Suwanee at 1273 Park Pass Way, Suwanee, GA, 30024 offers $3,334/mo rent that, after a $2,202/mo payment, leaves $467/mo cash flow. Total monthly income is $3,334/mo, and annual cash flow is $5,605/yr on $149,142 cash. Return on cash invested measures 23.67% in year one, and rental yield stands at 8.89% at a $449,900 entry. Equity gained on principal adds $2,903/yr while 5% annual appreciation compounds into $124,299 by year five. Five-year ROI records 123.26% and total cumulative return in cash reaches $183,826. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,334/mo property income versus a $2,202/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2012
3,484 sqft lot
$N/A/sqft
$125 monthly HOA
Date | Event | Price |
|---|---|---|
| 2024-09-09 | Price change | $449,900 |
| 2024-08-13 | Price change | $459,900 |
| 2024-08-02 | Price change | $469,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-12 | N/A | N/A | $167,200 | 2.38% |
| 2023-11-12 | $3780.55 | -1.54% | $163,320 | 14.59% |
| 2022-11-12 | $3839.73 | 15.30% | $142,520 | 24.93% |



Listed by: Leah Gause • Redfin Corporation
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7474072
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. 2024 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)