425 Worthington Hills CtRoswellGA30076
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
Rental property for sale in Roswell at 425 Worthington Hills Ct, Roswell, GA, 30076 priced at $389,900 converts $2,969/mo rent into $596/mo cash flow after a $1,908/mo obligation. Total monthly income equals $2,969/mo, and annual cash flow totals $7,156/yr on $129,252 invested. Return on cash invested prints 25.45% in year one, and rental yield reads 9.14% against a $389,900 entry. Equity gained on principal adds $2,516/yr, while 5% annual appreciation compiles into $107,722 by year five. Five-year ROI reaches 132.41% and total cumulative return in cash sums $171,145. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,969/mo property income covering a $1,908/mo payment, not borrower’s personal income.
Single Family
Built in 1978
7,339 sqft lot
$N/A/sqft
No 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