3959 Harmony Walk Way SESmyrnaGA30082
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
Investment property for sale in Smyrna at 3959 Harmony Walk Way SE, Smyrna, GA, 30082 earns $2,264/mo cash flow from $5,428/mo rent with a $2,521/mo payment. Total monthly income totals $5,428/mo, and annual cash flow totals $27,171/yr on $169,435 capital. ROI tracks 36.1% on current figures, and rental yield reads 12.65% at a $515,000 purchase. Equity gained on principal adds $3,323/yr, and 5% annual appreciation supports $142,285 over five years. Five-year ROI reaches 189.57% and total cumulative return in cash sums $321,205. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,428/mo property income instead of your personal income.
Single Family
Built in 1999
0.31 Acres lot
$N/A/sqft
$204 annually 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
Listed by: Luke Weathers • Keller Williams North Atlanta
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7418354
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)