2875 Factor Walk BlvdSuwaneeGA30024
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 2875 Factor Walk Blvd, Suwanee, GA, 30024 priced at $599,000 pairs $4,792/mo rent with $1,102/mo cash flow after a $2,932/mo payment. Total monthly income equals $4,792/mo, and annual cash flow comes to $13,229/yr on $197,071 invested. Return on cash invested is 26.77% in year one, and rental yield stands at 9.6% on a $599,000 basis. Equity gained on principal adds $3,865/yr, and 5% annual appreciation accumulates to $165,493 by year five. Five-year ROI measures 139.59% and total cumulative return in cash reaches $275,086. For financing, Ziffy Mortgage’s DSCR program evaluates $4,792/mo property income against a $2,932/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1995
0.43 Acres lot
$N/A/sqft
$525 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Leiming Zhang • Vistaray USA, Inc.
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7552868
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. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)