0 Noah Crow RdRoystonGA30662
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 0 Noah Crow Rd, Royston, GA, 30662 in Royston: $3,448/mo in rent, $1,384/mo net, 12.2% gross yield, all on a $339,000 acquisition. The 2.26 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $93,659 in value, and $3,122/yr in principal paydown steadily builds equity. Projected total cumulative return: $217,591.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.2% | 7.0% |
| Monthly Cash Flow | $1,384 | $300 |
City averages based on Royston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,448 |
| Total Monthly Debt Service | $1,928 |
| DSCR Ratio | 1.79x |
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 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30662, Royston, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,960 (100%) |
| Owner Occupied HU | 2,426 (61.3%) |
| Renter Occupied HU | 1,077 (27.2%) |
| Vacant Housing Units | 457 (11.5%) |
| Median Home Value | $208,396 |
| Average Home Value | $247,736 |
Housing Distribution
Address Breakdown
Residential
3,760
Single Family
3,581
Multi-Family
179
Businesses
303
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 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30662, Royston, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,960 (100%) |
| Owner Occupied HU | 2,426 (61.3%) |
| Renter Occupied HU | 1,077 (27.2%) |
| Vacant Housing Units | 457 (11.5%) |
| Median Home Value | $208,396 |
| Average Home Value | $247,736 |
Housing Distribution
Address Breakdown
Residential
3,760
Single Family
3,581
Multi-Family
179
Businesses
303
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices