4186 Terrace Oaks Ct, Suwanee, GA, 30024 | $58/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2604 sft

5404 Falling Branch Ct, Flowery Branch, GA, 30542

4 Bed
3 Bath
2318 sft

257 Collingsworth Trce, Lawrenceville, GA, 30043

4 Bed
3 Bath
2132 sft

4394 Kendrick Cir, Loganville, GA, 30052

4 Bed
3 Bath
2176 sft

7005 Litany Ct, Flowery Branch, GA, 30542

Nearby investment properties with comparable prices

3 Bed
3 Bath
1849 sft

2928 Alliteration Ave, Buford, GA, 30519

5 Bed
3 Bath
2178 sft

2798 Cromwell Ln, Snellville, GA, 30039

5 Bed
3 Bath
2551 sft

1464 Sunny Valley Ln, Braselton, GA, 30517

3 Bed
3 Bath
1815 sft

1924 William Glen St, Dacula, GA, 30019

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Suwanee at 4186 Terrace Oaks Ct, Suwanee, GA, 30024 uses $170,751 cash to close to unlock $690/yr annual cash flow and $58/mo monthly cash flow. Total monthly income runs $3,216/mo, and a $2,540/mo payment keeps the spread at $58/mo. Purchase price stands at $519,000, and rental yield measures 7.44% with $3,216/mo rent. Return on cash invested shows 20.46% in year one, and 5% annual appreciation builds toward $143,390 over five years. Five-year ROI reaches 105.66% and total cumulative return in cash records $180,417. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,216/mo property income covering a $2,540/mo payment rather than investor’s personal income.

Single Family

Built in 2006

4,356 sqft lot

$N/A/sqft

No HOA