103 Birdie Ln #B-1BlairsvilleGA30512
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 103 Birdie Ln #B-1, Blairsville, GA, 30512 in Blairsville. Priced at $357,000, it generates $3,562/mo in gross rent and $1,309/mo in net monthly cash flow, a 11.97% yield that comfortably supports the 2.22 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $15,706. Five-year appreciation: $98,633. Equity from principal paydown: $3,288/yr. Total projected cumulative return: $219,841.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12% | 6.2% |
| Monthly Cash Flow | $1,309 | $300 |
City averages based on Blairsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,562 |
| Total Monthly Debt Service | $2,111 |
| DSCR Ratio | 1.69x |
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.
Townhouse
Built in 1995
1,306 sqft lot
$N/A/sqft
$960 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30512, Blairsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,676 (100%) |
| Owner Occupied HU | 9,130 (62.2%) |
| Renter Occupied HU | 1,800 (12.3%) |
| Vacant Housing Units | 3,746 (25.5%) |
| Median Home Value | $343,417 |
| Average Home Value | $415,680 |
Housing Distribution
Address Breakdown
Residential
11,797
Single Family
11,533
Multi-Family
264
Businesses
697
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
Townhouse
Built in 1995
1,306 sqft lot
$N/A/sqft
$960 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30512, Blairsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,676 (100%) |
| Owner Occupied HU | 9,130 (62.2%) |
| Renter Occupied HU | 1,800 (12.3%) |
| Vacant Housing Units | 3,746 (25.5%) |
| Median Home Value | $343,417 |
| Average Home Value | $415,680 |
Housing Distribution
Address Breakdown
Residential
11,797
Single Family
11,533
Multi-Family
264
Businesses
697
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices