3919 Grand Park DrSuwaneeGA30024
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3919 Grand Park Dr, Suwanee, GA, 30024 in Suwanee speaks for itself: 11.21% gross on a $649,900 price, generating $6,071/mo in rent and $2,040/mo in net income after the $2,922/mo debt service. DSCR 2.08, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $24,484 stacks alongside $179,555 in projected five-year appreciation and $5,986/yr in principal reduction. Projected total cumulative return: $377,810.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.2% |
| Monthly Cash Flow | $2,040 | $250 |
City averages based on Suwanee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,071 |
| Total Monthly Debt Service | $3,772 |
| DSCR Ratio | 1.61x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2006
N/A lot
$N/A/sqft
$550 annually HOA
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
Single Family
Built in 2006
N/A lot
$N/A/sqft
$550 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices