4000 Bellingrath BlvdRoswellGA30076
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 4000 Bellingrath Blvd, Roswell, GA, 30076 in Roswell is a conservative rental investment at $950,000. Rental yield 6.79%. A 1.26 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $262,467; $8,750/yr in principal paydown supplements. Total projected return: $328,731.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.8% | 6.0% |
| Monthly Cash Flow | $(488) | $1,500 |
City averages based on Roswell market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,375 |
| Total Monthly Debt Service | $5,485 |
| DSCR Ratio | 0.98x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1997
0.78 Acres lot
$N/A/sqft
$975 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30076, Roswell, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,716 (100%) |
| Owner Occupied HU | 11,114 (59.4%) |
| Renter Occupied HU | 6,819 (36.4%) |
| Vacant Housing Units | 783 ( 4.2%) |
| Median Home Value | $492,210 |
| Average Home Value | $560,020 |
Housing Distribution
Address Breakdown
Residential
17,764
Single Family
13,049
Multi-Family
4,715
Businesses
2,271
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 1997
0.78 Acres lot
$N/A/sqft
$975 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30076, Roswell, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,716 (100%) |
| Owner Occupied HU | 11,114 (59.4%) |
| Renter Occupied HU | 6,819 (36.4%) |
| Vacant Housing Units | 783 ( 4.2%) |
| Median Home Value | $492,210 |
| Average Home Value | $560,020 |
Housing Distribution
Address Breakdown
Residential
17,764
Single Family
13,049
Multi-Family
4,715
Businesses
2,271
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices