0 Deer Creek Run #5MorelandGA30259
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 0 Deer Creek Run #5, Moreland, GA, 30259 in Moreland. Priced at $532,900, it generates $5,156/mo in gross rent and $1,913/mo in net monthly cash flow, a 11.61% yield that comfortably supports the 2.15 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $22,957. Five-year appreciation: $147,230. Equity from principal paydown: $4,908/yr. Total projected cumulative return: $324,918.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 5.0% |
| Monthly Cash Flow | $1,913 | $1,200 |
City averages based on Moreland market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,156 |
| Total Monthly Debt Service | $3,031 |
| DSCR Ratio | 1.70x |
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.
Single Family
Built in 2024
1.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30259, Moreland, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,438 (100%) |
| Owner Occupied HU | 1,206 (83.9%) |
| Renter Occupied HU | 160 (11.1%) |
| Vacant Housing Units | 72 ( 5.0%) |
| Median Home Value | $370,203 |
| Average Home Value | $446,063 |
Housing Distribution
Address Breakdown
Residential
1,416
Single Family
1,416
Multi-Family
0
Businesses
73
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
Single Family
Built in 2024
1.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30259, Moreland, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,438 (100%) |
| Owner Occupied HU | 1,206 (83.9%) |
| Renter Occupied HU | 160 (11.1%) |
| Vacant Housing Units | 72 ( 5.0%) |
| Median Home Value | $370,203 |
| Average Home Value | $446,063 |
Housing Distribution
Address Breakdown
Residential
1,416
Single Family
1,416
Multi-Family
0
Businesses
73
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices