Breckenridge Plan, Sage Woods,Dallas,GA,30132

Investment Highlights

Rental property for sale in Dallas at Breckenridge Plan, Sage Woods, Dallas, GA, 30132 priced at $389,990 converts $2,902/mo rent into $528/mo cash flow after a $1,909/mo obligation. Total monthly income equals $2,902/mo, and annual cash flow totals $6,339/yr on $129,282 invested. Return on cash invested prints 24.81% in year one, and rental yield reads 8.93% against a $389,990 entry. Equity gained on principal adds $2,517/yr, while 5% annual appreciation compiles into $107,747 by year five. Five-year ROI reaches 129.02% and total cumulative return in cash sums $166,805. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,902/mo property income covering a $1,909/mo payment, not borrower’s personal income.