993 Nightfall Ct NW #12,Suwanee,GA,30024

Investment Highlights

Investment property for sale in Suwanee at 993 Nightfall Ct NW #12, Suwanee, GA, 30024 offers a 11.26% rental yield on a $319,000 purchase with $2,994/mo rent. Total monthly income registers $2,994/mo, and a $1,561/mo payment leaves $1,053/mo available for distribution. Annual cash flow reaches $12,634/yr on $105,749 to close, and return on cash invested stands at 31.86% in year one. Equity gained on principal adds $2,058/yr while 5% annual appreciation supports $88,134 over five years. Portfolio math shows five-year ROI at 166.78% and total cumulative return in cash at $176,365. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,994/mo property income against a $1,561/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.