4406 Kendall Way #2104RoswellGA30075
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 4406 Kendall Way #2104, Roswell, GA, 30075 in Roswell speaks for itself: 14.07% gross on a $495,000 price, generating $5,803/mo in rent and $2,320/mo in net income after the $2,226/mo debt service. DSCR 2.61, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $27,834 stacks alongside $136,759 in projected five-year appreciation and $4,559/yr in principal reduction. Projected total cumulative return: $338,801.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.1% | 6.0% |
| Monthly Cash Flow | $2,320 | $1,500 |
City averages based on Roswell market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,803 |
| Total Monthly Debt Service | $3,287 |
| DSCR Ratio | 1.77x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Townhouse
Built in 2006
N/A lot
$N/A/sqft
$5,652 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30075, Roswell, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,717 (100%) |
| Owner Occupied HU | 17,382 (80.0%) |
| Renter Occupied HU | 3,640 (16.8%) |
| Vacant Housing Units | 695 ( 3.2%) |
| Median Home Value | $615,619 |
| Average Home Value | $675,663 |
Housing Distribution
Address Breakdown
Residential
21,685
Single Family
19,965
Multi-Family
1,720
Businesses
1,500
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
Townhouse
Built in 2006
N/A lot
$N/A/sqft
$5,652 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30075, Roswell, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,717 (100%) |
| Owner Occupied HU | 17,382 (80.0%) |
| Renter Occupied HU | 3,640 (16.8%) |
| Vacant Housing Units | 695 ( 3.2%) |
| Median Home Value | $615,619 |
| Average Home Value | $675,663 |
Housing Distribution
Address Breakdown
Residential
21,685
Single Family
19,965
Multi-Family
1,720
Businesses
1,500
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices