957 Harwell St NWAtlantaGA30314
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 Atlanta at 957 Harwell St NW, Atlanta, GA, 30314 offers $2,760/mo rent that, after a $1,329/mo payment, leaves $986/mo cash flow. Total monthly income is $2,760/mo, and annual cash flow is $11,832/yr on $90,035 cash. Return on cash invested measures 33.05% in year one, and rental yield stands at 12.19% at a $271,600 entry. Equity gained on principal adds $1,753/yr while 5% annual appreciation compounds into $75,038 by year five. Five-year ROI records 173.82% and total cumulative return in cash reaches $156,503. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,760/mo property income versus a $1,329/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30314, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,673 (100%) |
| Owner Occupied HU | 2,638 (27.3%) |
| Renter Occupied HU | 5,125 (53.0%) |
| Vacant Housing Units | 1,910 (19.7%) |
| Median Home Value | $271,417 |
| Average Home Value | $336,852 |
Housing Distribution
Address Breakdown
Residential
8,050
Single Family
6,901
Multi-Family
1,149
Businesses
450
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices