Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Suwanee at 318 Arbour Way, Suwanee, GA, 30024 priced at $409,000 pairs $2,642/mo rent with $153/mo cash flow after a $2,002/mo payment. Total monthly income equals $2,642/mo, and annual cash flow comes to $1,831/yr on $135,584 invested. Return on cash invested is 21.26% in year one, and rental yield stands at 7.75% on a $409,000 basis. Equity gained on principal adds $2,639/yr, and 5% annual appreciation accumulates to $112,999 by year five. Five-year ROI measures 109.95% and total cumulative return in cash reaches $149,073. For financing, Ziffy Mortgage’s DSCR program evaluates $2,642/mo property income against a $2,002/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1985
0.41 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Carmela Moreno • CMC Realty ERA Powered
Mls Name: GAMLS
Mls ID: #10611869
