3976 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 3976 Harmony Walk Way SE, Smyrna, GA, 30082 uses $180,950 cash to close to unlock $391/yr annual cash flow and $33/mo monthly cash flow. Total monthly income runs $3,380/mo, and a $2,692/mo payment keeps the spread at $33/mo. Purchase price stands at $550,000, and rental yield measures 7.37% with $3,380/mo rent. Return on cash invested shows 20.28% in year one, and 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 104.65% and total cumulative return in cash records $189,358. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,380/mo property income covering a $2,692/mo payment rather than investor’s personal income.
Single Family
Built in 1999
0.42 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