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 Duluth at 3835 Dandridge Way, Duluth, GA, 30096 priced at $349,000 converts $2,484/mo rent into $7/mo cash flow after a $1,708/mo obligation. Total monthly income equals $2,484/mo, and annual cash flow totals $87/yr on $115,694 invested. Return on cash invested prints 19.98% in year one, and rental yield reads 8.54% against a $349,000 entry. Equity gained on principal adds $2,252/yr, while 5% annual appreciation compiles into $96,422 by year five. Five-year ROI reaches 104.46% and total cumulative return in cash sums $120,852. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,484/mo property income covering a $1,708/mo payment, not borrower’s personal income.
Townhouse
Built in 2004
1,742 sqft lot
$N/A/sqft
$231 monthly HOA
Neighborhood data shown for ZIP Code: 30096, Duluth, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,864 (100%) |
| Owner Occupied HU | 12,293 (41.2%) |
| Renter Occupied HU | 15,916 (53.3%) |
| Vacant Housing Units | 1,655 ( 5.5%) |
| Median Home Value | $397,770 |
| Average Home Value | $442,968 |
Residential
28,517
Single Family
16,853
Multi-Family
11,664
Businesses
3,554
Date | Event | Price |
|---|---|---|
| 2024-11-06 | Listing removed | $1,950 |
| 2024-10-21 | Price change | $1,950 |
| 2024-09-24 | Price change | $2,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-13 | N/A | N/A | $127,640 | 11.77% |
| 2023-11-13 | $4360.31 | 0.76% | $114,200 | N/A |
| 2022-11-13 | $4327.25 | N/A | $114,200 | 27.23% |
Listed by: Irene Kim • Hera Realty, Inc.
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7416412
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. 2024 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)
