1031 Madison Hills DrMadisonGA30650
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1031 Madison Hills Dr, Madison, GA, 30650 in Madison speaks for itself: 10.61% gross on a $379,900 price, generating $3,360/mo in rent and $965/mo in net income after the $1,708/mo debt service. DSCR 1.97, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,574 stacks alongside $104,959 in projected five-year appreciation and $3,499/yr in principal reduction. Projected total cumulative return: $206,325.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.0% |
| Monthly Cash Flow | $965 | $300 |
City averages based on Madison market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,360 |
| Total Monthly Debt Service | $2,244 |
| DSCR Ratio | 1.50x |
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
0.78 Acres lot
$N/A/sqft
$1,000 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30650, Madison, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,124 (100%) |
| Owner Occupied HU | 4,161 (67.9%) |
| Renter Occupied HU | 1,430 (23.4%) |
| Vacant Housing Units | 533 ( 8.7%) |
| Median Home Value | $391,319 |
| Average Home Value | $449,776 |
Housing Distribution
Address Breakdown
Residential
5,816
Single Family
5,816
Multi-Family
0
Businesses
812
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
0.78 Acres lot
$N/A/sqft
$1,000 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30650, Madison, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,124 (100%) |
| Owner Occupied HU | 4,161 (67.9%) |
| Renter Occupied HU | 1,430 (23.4%) |
| Vacant Housing Units | 533 ( 8.7%) |
| Median Home Value | $391,319 |
| Average Home Value | $449,776 |
Housing Distribution
Address Breakdown
Residential
5,816
Single Family
5,816
Multi-Family
0
Businesses
812
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charles Williams SR • BulldawgRealty.comGA, LLC
Mls Name: Classic MLS
Mls Provider:
Mls ID: #1024739
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.