791 Belrose DrSmyrnaGA30080
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 Smyrna at 791 Belrose Dr, Smyrna, GA, 30080 priced at $446,000 converts $4,302/mo rent into $1,220/mo cash flow after a $2,183/mo obligation. Total monthly income equals $4,302/mo, and annual cash flow totals $14,636/yr on $147,849 invested. Return on cash invested prints 29.81% in year one, and rental yield reads 11.57% against a $446,000 entry. Equity gained on principal adds $2,878/yr, while 5% annual appreciation compiles into $123,222 by year five. Five-year ROI reaches 156.88% and total cumulative return in cash sums $231,946. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,302/mo property income covering a $2,183/mo payment, not borrower’s personal income.
Townhouse
Built in 2020
2,134 sqft lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30080, Smyrna, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,418 (100%) |
| Owner Occupied HU | 12,282 (44.8%) |
| Renter Occupied HU | 13,356 (48.7%) |
| Vacant Housing Units | 1,780 ( 6.5%) |
| Median Home Value | $480,078 |
| Average Home Value | $526,366 |
Housing Distribution
Address Breakdown
Residential
26,718
Single Family
19,166
Multi-Family
7,552
Businesses
1,511
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: MIKEL MUFFLEY • Weichert, Realtors - The Collective
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7592794
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. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)