Grand Cayman Plan, Serenity 55+,Dallas,GA,30132

Investment Highlights

Investment property for sale in Dallas at Grand Cayman Plan, Serenity 55+, Dallas, GA, 30132 offers a 7.69% rental yield on a $361,490 purchase with $2,316/mo rent. Total monthly income registers $2,316/mo, and a $1,769/mo payment leaves $116/mo available for distribution. Annual cash flow reaches $1,395/yr on $119,834 to close, and return on cash invested stands at 21.07% in year one. Equity gained on principal adds $2,333/yr while 5% annual appreciation supports $99,873 over five years. Portfolio math shows five-year ROI at 108.98% and total cumulative return in cash at $130,593. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,316/mo property income against a $1,769/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.