1386 Bellsmith DrRoswellGA30076
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 Roswell at 1386 Bellsmith Dr, Roswell, GA, 30076 earns $459/mo cash flow from $3,258/mo rent with a $2,251/mo payment. Total monthly income totals $3,258/mo, and annual cash flow totals $5,506/yr on $152,490 capital. ROI tracks 23.52% on current figures, and rental yield reads 8.5% at a $460,000 purchase. Equity gained on principal adds $2,968/yr, and 5% annual appreciation supports $127,090 over five years. Five-year ROI reaches 122.06% and total cumulative return in cash sums $186,133. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,258/mo property income instead of your personal income.
Townhouse
Built in 2005
1,219 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30076, Roswell, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,716 (100%) |
| Owner Occupied HU | 11,114 (59.4%) |
| Renter Occupied HU | 6,819 (36.4%) |
| Vacant Housing Units | 783 ( 4.2%) |
| Median Home Value | $492,210 |
| Average Home Value | $560,020 |
Housing Distribution
Address Breakdown
Residential
17,764
Single Family
13,049
Multi-Family
4,715
Businesses
2,271
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices