2118 Garrison Way NWAtlantaGA30318
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 Atlanta at 2118 Garrison Way NW, Atlanta, GA, 30318 priced at $624,900 pairs $6,626/mo rent with $2,754/mo cash flow after a $3,059/mo payment. Total monthly income equals $6,626/mo, and annual cash flow comes to $33,043/yr on $205,592 invested. Return on cash invested is 36.13% in year one, and rental yield stands at 12.72% on a $624,900 basis. Equity gained on principal adds $4,032/yr, and 5% annual appreciation accumulates to $172,648 by year five. Five-year ROI measures 189.82% and total cumulative return in cash reaches $390,245. For financing, Ziffy Mortgage’s DSCR program evaluates $6,626/mo property income against a $3,059/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
4,364 sqft lot
$N/A/sqft
$825 annually 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
Listed by: Clarissa Uhl • Berkshire Hathaway HomeServices Georgia Properties
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7445062
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)