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 Suwanee at 396 Creek Manor Way, Suwanee, GA, 30024 priced at $349,900 converts $2,671/mo rent into $338/mo cash flow after a $1,713/mo obligation. Total monthly income equals $2,671/mo, and annual cash flow totals $4,052/yr on $115,992 invested. Return on cash invested prints 23.4% in year one, and rental yield reads 9.16% against a $349,900 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,671 by year five. Five-year ROI reaches 122.2% and total cumulative return in cash sums $141,738. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,671/mo property income covering a $1,713/mo payment, not borrower’s personal income.
Townhouse
Built in 2004
1,742 sqft lot
$N/A/sqft
$275 quarterly HOA
Date | Event | Price |
|---|---|---|
| 2024-10-22 | Price change | $349,900 |
| 2024-09-18 | Listed for sale | $359,900 |
| 2018-07-18 | Listing removed | $1,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-12 | N/A | N/A | $135,840 | 12.04% |
| 2023-11-12 | $4243.41 | 9.78% | $121,240 | 9.78% |
| 2022-11-12 | $3865.41 | 26.08% | $110,440 | 28.60% |
Listed by: Cj Geiger • Excalibur Homes, LLC.
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7458032
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)
