5800 Waters Edge TrlRoswellGA30075
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 5800 Waters Edge Trl, Roswell, GA, 30075 generates $3,265/mo in rent and, after a $2,129/mo payment, leaves $618/mo in cash flow. Total monthly income is $3,265/mo, and annual cash flow is $7,411/yr on $144,203 invested. Return on cash invested sits at 25.05% in year one, and rental yield is 9.01% on a $435,000 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 130.28% and total cumulative return in cash sums $187,860. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,265/mo property income rather than buyer’s personal income.
Townhouse
Built in 2005
1,785 sqft lot
$N/A/sqft
No 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