1029 Joe Cooper RdDanielsvilleGA30633
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 1029 Joe Cooper Rd, Danielsville, GA, 30633 in Danielsville is capital appreciation. Rental yield 5.35%. The 5.35% gross yield at $435,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $120,182 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.99) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $119,119.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.4% | 6.0% |
| Monthly Cash Flow | $(709) | $150 |
City averages based on Danielsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,938 |
| Total Monthly Debt Service | $2,474 |
| DSCR Ratio | 0.78x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Manufactured
Built in 2020
10.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30633, Danielsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,771 (100%) |
| Owner Occupied HU | 2,734 (72.5%) |
| Renter Occupied HU | 787 (20.9%) |
| Vacant Housing Units | 250 ( 6.6%) |
| Median Home Value | $252,500 |
| Average Home Value | $286,510 |
Housing Distribution
Address Breakdown
Residential
3,633
Single Family
3,633
Multi-Family
0
Businesses
230
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
Manufactured
Built in 2020
10.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30633, Danielsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,771 (100%) |
| Owner Occupied HU | 2,734 (72.5%) |
| Renter Occupied HU | 787 (20.9%) |
| Vacant Housing Units | 250 ( 6.6%) |
| Median Home Value | $252,500 |
| Average Home Value | $286,510 |
Housing Distribution
Address Breakdown
Residential
3,633
Single Family
3,633
Multi-Family
0
Businesses
230
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Whitney Carey • Carey-Dean Real Estate
Mls Name: GAMLS
Mls Provider:
Mls ID: #10662328