613 Esfun TrceSandy SpringsGA30328
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 613 Esfun Trce, Sandy Springs, GA, 30328 in Sandy Springs. Priced at $1,075,000, it generates $11,342/mo in gross rent and $4,633/mo in net monthly cash flow, a 12.66% yield that comfortably supports the 2.35 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $55,597. Five-year appreciation: $297,003. Equity from principal paydown: $9,901/yr. Total projected cumulative return: $705,994.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.7% | 6.0% |
| Monthly Cash Flow | $4,633 | $250 |
City averages based on Sandy Springs market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $11,342 |
| Total Monthly Debt Service | $6,282 |
| DSCR Ratio | 1.81x |
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.
Single Family
Built in 2012
6,098 sqft lot
$N/A/sqft
$2,000 annually HOA
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
Single Family
Built in 2012
6,098 sqft lot
$N/A/sqft
$2,000 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices