The Westport Plan, Etris GroveRoswellGA30075
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 Roswell at The Westport Plan, Etris Grove, Roswell, GA, 30075 priced at $893,600 pairs $6,230/mo rent with $791/mo cash flow after a $4,374/mo payment. Total monthly income equals $6,230/mo, and annual cash flow comes to $9,494/yr on $293,994 invested. Return on cash invested is 23.29% in year one, and rental yield stands at 8.37% on a $893,600 basis. Equity gained on principal adds $5,766/yr, and 5% annual appreciation accumulates to $246,885 by year five. Five-year ROI measures 120.81% and total cumulative return in cash reaches $355,170. For financing, Ziffy Mortgage’s DSCR program evaluates $6,230/mo property income against a $4,374/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30075, Roswell, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,717 (100%) |
| Owner Occupied HU | 17,382 (80.0%) |
| Renter Occupied HU | 3,640 (16.8%) |
| Vacant Housing Units | 695 ( 3.2%) |
| Median Home Value | $615,619 |
| Average Home Value | $675,663 |
Housing Distribution
Address Breakdown
Residential
21,685
Single Family
19,965
Multi-Family
1,720
Businesses
1,500
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices