2759 Beddington WaySuwaneeGA30024
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 Suwanee at 2759 Beddington Way, Suwanee, GA, 30024 priced at $422,500 converts $3,017/mo rent into $377/mo cash flow after a $2,068/mo obligation. Total monthly income equals $3,017/mo, and annual cash flow totals $4,520/yr on $140,059 invested. Return on cash invested prints 23.14% in year one, and rental yield reads 8.57% against a $422,500 entry. Equity gained on principal adds $2,726/yr, while 5% annual appreciation compiles into $116,729 by year five. Five-year ROI reaches 120.23% and total cumulative return in cash sums $168,396. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,017/mo property income covering a $2,068/mo payment, not borrower’s personal income.
Single Family
Built in 1993
9,583 sqft lot
$N/A/sqft
$826 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jacki Wilbourne • BHHS Georgia Properties
Mls Name: GAMLS
Mls Provider:
Mls ID: #10515965
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.