3541 Ashcroft Dr SESmyrnaGA30080
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 Smyrna at 3541 Ashcroft Dr SE, Smyrna, GA, 30080 generates $4,182/mo in rent and, after a $2,790/mo payment, leaves $377/mo in cash flow. Total monthly income is $4,182/mo, and annual cash flow is $4,522/yr on $187,530 invested. Return on cash invested sits at 22.47% in year one, and rental yield is 8.8% on a $570,000 entry. Equity gained on principal adds $3,678/yr, while 5% annual appreciation builds toward $157,480 over five years. Five-year ROI reaches 117.19% and total cumulative return in cash sums $219,769. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,182/mo property income rather than buyer’s personal income.
Townhouse
Built in 2014
1,742 sqft lot
$N/A/sqft
$325 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30080, Smyrna, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,418 (100%) |
| Owner Occupied HU | 12,282 (44.8%) |
| Renter Occupied HU | 13,356 (48.7%) |
| Vacant Housing Units | 1,780 ( 6.5%) |
| Median Home Value | $480,078 |
| Average Home Value | $526,366 |
Housing Distribution
Address Breakdown
Residential
26,718
Single Family
19,166
Multi-Family
7,552
Businesses
1,511
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Venkat Samynathan • Keller Williams Realty Atl North
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7603804
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)