3074 Kelly StScottdaleGA30079
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 Scottdale at 3074 Kelly St, Scottdale, GA, 30079 priced at $499,900 converts $3,768/mo rent into $725/mo cash flow after a $2,447/mo obligation. Total monthly income equals $3,768/mo, and annual cash flow totals $8,703/yr on $165,717 invested. Return on cash invested prints 25.16% in year one, and rental yield reads 9.05% against a $499,900 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation compiles into $138,113 by year five. Five-year ROI reaches 130.89% and total cumulative return in cash sums $216,900. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,768/mo property income covering a $2,447/mo payment, not borrower’s personal income.
Townhouse
Built in 2022
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30079, Scottdale, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,729 (100%) |
| Owner Occupied HU | 710 (41.1%) |
| Renter Occupied HU | 910 (52.6%) |
| Vacant Housing Units | 109 ( 6.3%) |
| Median Home Value | $402,454 |
| Average Home Value | $435,197 |
Housing Distribution
Address Breakdown
Residential
1,638
Single Family
1,638
Multi-Family
0
Businesses
191
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices