87 Grand Ave, Suwanee, GA, 30024 | $442/mo Cash Flow

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2973 sft

2444 Ballantrae Circle, Cumming, GA, 30041

5 Bed
4 Bath
2280 sft

325 Abbotts Close, Johns Creek, GA, 30005

5 Bed
3 Bath
4152 sft

7125 Heard Rd, Cumming, GA, 30041

4 Bed
3 Bath
3360 sft

3943 Ridge Grove Way, Suwanee, GA, 30024

Nearby investment properties with comparable prices

5 Bed
4 Bath
3236 sft

310 Meacham Ct, Dacula, GA, 30019

2 Bed
3 Bath
1694 sft

457 Olmstead Way #47, Alpharetta, GA, 30022

2 Bed
3 Bath
1694 sft

457 Olmstead Way, Alpharetta, GA, 30022

2 Bed
2 Bath
1391 sft

The Barrett Plan, Waterside, Peachtree Corners, GA, 30092

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Suwanee at 87 Grand Ave, Suwanee, GA, 30024 offers $4,550/mo rent that, after a $3,304/mo payment, leaves $442/mo cash flow. Total monthly income is $4,550/mo, and annual cash flow is $5,299/yr on $222,075 cash. Return on cash invested measures 22.45% in year one, and rental yield stands at 8.09% at a $675,000 entry. Equity gained on principal adds $4,356/yr while 5% annual appreciation compounds into $186,490 by year five. Five-year ROI records 116.28% and total cumulative return in cash reaches $258,231. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,550/mo property income versus a $3,304/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1998

0.73 Acres lot

$N/A/sqft

No HOA