920 Tate Frady Rd, Suwanee, GA, 30024 | $409/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1805 sft

3106 Village Ln, Roswell, GA, 30075

3 Bed
2 Bath
2088 sft

4835 Steve Reynolds Blvd, Norcross, GA, 30093

4 Bed
4 Bath
2316 sft

216 Brackin Trce, Grayson, GA, 30017

3 Bed
3 Bath
2078 sft

2452 Pearl Ridge Trce, Buford, GA, 30519

Nearby investment properties with comparable prices

4 Bed
4 Bath
4038 sft

2692 Thatcher Ct, Lawrenceville, GA, 30044

3 Bed
2 Bath
2438 sft

2718 Links Overlook Dr, Dacula, GA, 30019

4 Bed
3 Bath
3024 sft

2055 Hickory Station Cir, Snellville, GA, 30078

5 Bed
3 Bath
3264 sft

824 Montecruz Dr, Lawrenceville, GA, 30045

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 920 Tate Frady Rd, Suwanee, GA, 30024 generates $3,452/mo in rent and, after a $2,447/mo payment, leaves $409/mo in cash flow. Total monthly income is $3,452/mo, and annual cash flow is $4,910/yr on $165,750 invested. Return on cash invested sits at 22.87% in year one, and rental yield is 8.28% on a $500,000 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,141 over five years. Five-year ROI reaches 118.61% and total cumulative return in cash sums $196,592. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,452/mo property income rather than buyer’s personal income.

Single Family

Built in 1988

0.61 Acres lot

$N/A/sqft

No HOA