404 River Run Dr,Dallas,GA,30132

Investment Highlights

Rental property for sale in Dallas at 404 River Run Dr, Dallas, GA, 30132 priced at $458,565 converts $3,154/mo rent into $364/mo cash flow after a $2,244/mo obligation. Total monthly income equals $3,154/mo, and annual cash flow totals $4,363/yr on $152,014 invested. Return on cash invested prints 22.78% in year one, and rental yield reads 8.25% against a $458,565 entry. Equity gained on principal adds $2,959/yr, while 5% annual appreciation compiles into $126,693 by year five. Five-year ROI reaches 118.1% and total cumulative return in cash sums $179,527. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,154/mo property income covering a $2,244/mo payment, not borrower’s personal income.