395 Russell Dr SWSmyrnaGA30082
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 395 Russell Dr SW, Smyrna, GA, 30082 priced at $773,500 pairs $3,466/mo rent with after a $3,786/mo payment. Total monthly income equals $3,466/mo. Return on cash invested is 13.48% in year one, and rental yield stands at 5.38% on a $773,500 basis. Equity gained on principal adds $4,991/yr, and 5% annual appreciation accumulates to $213,704 by year five. Five-year ROI measures 68.44% and total cumulative return in cash reaches $174,160. For financing, Ziffy Mortgage’s DSCR program evaluates $3,466/mo property income against a $3,786/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1999
1.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30082, Smyrna, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,464 (100%) |
| Owner Occupied HU | 8,352 (67.0%) |
| Renter Occupied HU | 3,462 (27.8%) |
| Vacant Housing Units | 650 ( 5.2%) |
| Median Home Value | $483,359 |
| Average Home Value | $513,400 |
Housing Distribution
Address Breakdown
Residential
12,117
Single Family
9,552
Multi-Family
2,565
Businesses
507
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices