105 Shell LnSylvaniaGA30467
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Sylvania rentals match the income profile of 105 Shell Ln, Sylvania, GA, 30467. Listed at $149,000, gross rent is $2,160/mo and net cash flow is $1,253/mo, a 17.4% yield well above national averages. DSCR 3.22 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $41,166 by year five with $1,372/yr in annual principal reduction, projecting $137,116 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17.4% | 6.0% |
| Monthly Cash Flow | $1,253 | $1,200 |
City averages based on Sylvania market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,160 |
| Total Monthly Debt Service | $848 |
| DSCR Ratio | 2.55x |
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 1996
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30467, Sylvania, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,509 (100%) |
| Owner Occupied HU | 3,451 (62.6%) |
| Renter Occupied HU | 1,309 (23.8%) |
| Vacant Housing Units | 749 (13.6%) |
| Median Home Value | $142,008 |
| Average Home Value | $194,486 |
Housing Distribution
Address Breakdown
Residential
5,047
Single Family
5,047
Multi-Family
0
Businesses
398
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 1996
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30467, Sylvania, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,509 (100%) |
| Owner Occupied HU | 3,451 (62.6%) |
| Renter Occupied HU | 1,309 (23.8%) |
| Vacant Housing Units | 749 (13.6%) |
| Median Home Value | $142,008 |
| Average Home Value | $194,486 |
Housing Distribution
Address Breakdown
Residential
5,047
Single Family
5,047
Multi-Family
0
Businesses
398
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices