110 Stillwood DrFayettevilleGA30215
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 110 Stillwood Dr, Fayetteville, GA, 30215 in Fayetteville. Priced at $473,000, it generates $4,142/mo in gross rent and $1,126/mo in net monthly cash flow, a 10.51% yield that comfortably supports the 1.95 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $13,511. Five-year appreciation: $130,681. Equity from principal paydown: $4,356/yr. Total projected cumulative return: $252,173.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 7.0% |
| Monthly Cash Flow | $1,126 | $1,800 |
City averages based on Fayetteville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,142 |
| Total Monthly Debt Service | $2,828 |
| DSCR Ratio | 1.46x |
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 1999
1,437 sqft lot
$N/A/sqft
$650 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30215, Fayetteville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,020 (100%) |
| Owner Occupied HU | 11,542 (82.3%) |
| Renter Occupied HU | 1,966 (14.0%) |
| Vacant Housing Units | 512 ( 3.7%) |
| Median Home Value | $404,315 |
| Average Home Value | $478,193 |
Housing Distribution
Address Breakdown
Residential
13,237
Single Family
12,950
Multi-Family
287
Businesses
221
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 1999
1,437 sqft lot
$N/A/sqft
$650 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30215, Fayetteville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,020 (100%) |
| Owner Occupied HU | 11,542 (82.3%) |
| Renter Occupied HU | 1,966 (14.0%) |
| Vacant Housing Units | 512 ( 3.7%) |
| Median Home Value | $404,315 |
| Average Home Value | $478,193 |
Housing Distribution
Address Breakdown
Residential
13,237
Single Family
12,950
Multi-Family
287
Businesses
221
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices