200 River Vista Dr Unit 225Sandy SpringsGA30339
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 200 River Vista Dr Unit 225, Sandy Springs, GA, 30339 in Sandy Springs at $525,000 earns $3,755/mo in rent and nets $133/mo after the $2,361/mo payment, a 8.58% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $145,048 over five years. Ziffy Mortgage underwrites this on a 1.59 DSCR without U.S. credit history. With $4,835/yr in principal paydown, total projected return reaches $234,856.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.0% |
| Monthly Cash Flow | $133 | $250 |
City averages based on Sandy Springs market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,755 |
| Total Monthly Debt Service | $2,986 |
| DSCR Ratio | 1.26x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 2010
1,524 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30339, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,801 (100%) |
| Owner Occupied HU | 5,869 (26.9%) |
| Renter Occupied HU | 13,492 (61.9%) |
| Vacant Housing Units | 2,440 (11.2%) |
| Median Home Value | $568,603 |
| Average Home Value | $704,549 |
Housing Distribution
Address Breakdown
Residential
20,059
Single Family
5,065
Multi-Family
14,994
Businesses
2,458
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
Condo
Built in 2010
1,524 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30339, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,801 (100%) |
| Owner Occupied HU | 5,869 (26.9%) |
| Renter Occupied HU | 13,492 (61.9%) |
| Vacant Housing Units | 2,440 (11.2%) |
| Median Home Value | $568,603 |
| Average Home Value | $704,549 |
Housing Distribution
Address Breakdown
Residential
20,059
Single Family
5,065
Multi-Family
14,994
Businesses
2,458
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: FMLS GA
Mls ID: #7732326