1365 Hawthorne Ave SESmyrnaGA30080
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
Rental property for sale in Smyrna at 1365 Hawthorne Ave SE, Smyrna, GA, 30080 generates $3,727/mo in rent and, after a $2,652/mo payment, leaves $226/mo in cash flow. Total monthly income is $3,727/mo, and annual cash flow is $2,708/yr on $178,285 invested. Return on cash invested sits at 21.58% in year one, and rental yield is 8.25% on a $541,900 entry. Equity gained on principal adds $3,497/yr, while 5% annual appreciation builds toward $149,717 over five years. Five-year ROI reaches 112.12% and total cumulative return in cash sums $199,895. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,727/mo property income rather than buyer’s personal income.
Townhouse
Built in 2014
2,613 sqft lot
$N/A/sqft
$190 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30080, Smyrna, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,418 (100%) |
| Owner Occupied HU | 12,282 (44.8%) |
| Renter Occupied HU | 13,356 (48.7%) |
| Vacant Housing Units | 1,780 ( 6.5%) |
| Median Home Value | $480,078 |
| Average Home Value | $526,366 |
Housing Distribution
Address Breakdown
Residential
26,718
Single Family
19,166
Multi-Family
7,552
Businesses
1,511
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices