Hazel Plan, Ellorie Estates,Cumming,GA,30028

Investment Highlights

Rental property for sale in Cumming at Hazel Plan, Ellorie Estates, Cumming, GA, 30028 priced at $619,990 pairs $6,971/mo rent with $3,197/mo cash flow after a $3,035/mo payment. Total monthly income equals $6,971/mo, and annual cash flow comes to $38,366/yr on $203,977 invested. Return on cash invested is 38.87% in year one, and rental yield stands at 13.49% on a $619,990 basis. Equity gained on principal adds $4,001/yr, and 5% annual appreciation accumulates to $171,292 by year five. Five-year ROI measures 204.36% and total cumulative return in cash reaches $416,856. For financing, Ziffy Mortgage’s DSCR program evaluates $6,971/mo property income against a $3,035/mo payment instead of your W2s, 1099s, or Tax returns.