Smyrna Plan, Towns at Creekside : Towns at Creekside 24'DoravilleGA30360
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 Doraville at Smyrna Plan, Towns at Creekside: Towns at Creekside 24', Doraville, GA, 30360 priced at $467,900 converts $3,499/mo rent into $651/mo cash flow after a $2,290/mo obligation. Total monthly income equals $3,499/mo, and annual cash flow totals $7,817/yr on $155,109 invested. Return on cash invested prints 24.95% in year one, and rental yield reads 8.97% against a $467,900 entry. Equity gained on principal adds $3,019/yr, while 5% annual appreciation compiles into $129,272 by year five. Five-year ROI reaches 129.73% and total cumulative return in cash sums $201,226. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,499/mo property income covering a $2,290/mo payment, not borrower’s personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30360, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,163 (100%) |
| Owner Occupied HU | 3,032 (42.3%) |
| Renter Occupied HU | 3,757 (52.5%) |
| Vacant Housing Units | 374 ( 5.2%) |
| Median Home Value | $433,333 |
| Average Home Value | $467,183 |
Housing Distribution
Address Breakdown
Residential
6,828
Single Family
4,449
Multi-Family
2,379
Businesses
561
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
