0 Budapest Cemetary RdWacoGA30182
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow0 Budapest Cemetary Rd, Waco, GA, 30182 in Waco is a top-tier cash-flow asset. At $140,000 it produces $2,734/mo in rent and $1,882/mo in net monthly income, a 23.43% gross rental yield. The DSCR of 4.34 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $22,578. Five-year appreciation adds $38,679, driving a total cumulative return of $174,144.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 23.4% | 6.5% |
| Monthly Cash Flow | $1,882 | $400 |
City averages based on Waco market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,734 |
| Total Monthly Debt Service | $796 |
| DSCR Ratio | 3.43x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Lot
Built in N/A
35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30182, Waco, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,125 (100%) |
| Owner Occupied HU | 811 (72.1%) |
| Renter Occupied HU | 236 (21.0%) |
| Vacant Housing Units | 78 ( 6.9%) |
| Median Home Value | $268,048 |
| Average Home Value | $267,241 |
Housing Distribution
Address Breakdown
Residential
1,131
Single Family
1,131
Multi-Family
0
Businesses
51
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
Lot
Built in N/A
35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30182, Waco, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,125 (100%) |
| Owner Occupied HU | 811 (72.1%) |
| Renter Occupied HU | 236 (21.0%) |
| Vacant Housing Units | 78 ( 6.9%) |
| Median Home Value | $268,048 |
| Average Home Value | $267,241 |
Housing Distribution
Address Breakdown
Residential
1,131
Single Family
1,131
Multi-Family
0
Businesses
51
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices