826 Crescent DrRiverdaleGA30274
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 Riverdale at 826 Crescent Dr, Riverdale, GA, 30274 priced at $306,845 pairs $2,665/mo rent with $797/mo cash flow after a $1,502/mo payment. Total monthly income equals $2,665/mo, and annual cash flow comes to $9,568/yr on $101,719 invested. Return on cash invested is 29.32% in year one, and rental yield stands at 10.42% on a $306,845 basis. Equity gained on principal adds $1,980/yr, and 5% annual appreciation accumulates to $84,776 by year five. Five-year ROI measures 153.18% and total cumulative return in cash reaches $155,809. For financing, Ziffy Mortgage’s DSCR program evaluates $2,665/mo property income against a $1,502/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30274, Riverdale, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,402 (100%) |
| Owner Occupied HU | 5,652 (42.2%) |
| Renter Occupied HU | 6,987 (52.1%) |
| Vacant Housing Units | 763 ( 5.7%) |
| Median Home Value | $192,145 |
| Average Home Value | $220,868 |
Housing Distribution
Address Breakdown
Residential
12,803
Single Family
10,463
Multi-Family
2,340
Businesses
1,038
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
