428 Tidewater CvStone MountainGA30087
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 Stone Mountain at 428 Tidewater Cv, Stone Mountain, GA, 30087 generates $7,618/mo in rent and, after a $2,447/mo payment, leaves $4,477/mo in cash flow. Total monthly income is $7,618/mo, and annual cash flow is $53,725/yr on $165,750 invested. Return on cash invested sits at 52.32% in year one, and rental yield is 18.28% on a $500,000 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,141 over five years. Five-year ROI reaches 276.8% and total cumulative return in cash sums $458,804. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,618/mo property income rather than buyer’s personal income.
Single Family
Built in 1989
0.30 Acres lot
$N/A/sqft
$283 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30087, Stone Mountain, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,499 (100%) |
| Owner Occupied HU | 11,239 (77.5%) |
| Renter Occupied HU | 2,608 (18.0%) |
| Vacant Housing Units | 652 ( 4.5%) |
| Median Home Value | $383,971 |
| Average Home Value | $420,818 |
Housing Distribution
Address Breakdown
Residential
13,968
Single Family
13,342
Multi-Family
626
Businesses
950
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michelle Meinhart • EXP Realty, LLC.
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7453528
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2024 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)