114 Rosaire Pl NWAtlantaGA30327
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe 12.35% yield at 114 Rosaire Pl NW, Atlanta, GA, 30327 in Atlanta is solid, but the $1,063/mo payment compresses net cash flow to $172/mo at $236,500. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $65,341 by year five, and $2,178/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (2.29) without U.S. income documentation. Total projected return: $104,264.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.4% | 4.8% |
| Monthly Cash Flow | $172 | $1,850 |
City averages based on Atlanta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,434 |
| Total Monthly Debt Service | $2,168 |
| DSCR Ratio | 1.12x |
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.
Condo
Built in 1968
1,163 sqft lot
$N/A/sqft
$592 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30327, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,771 (100%) |
| Owner Occupied HU | 7,826 (72.7%) |
| Renter Occupied HU | 2,476 (23.0%) |
| Vacant Housing Units | 469 ( 4.4%) |
| Median Home Value | $1,098,465 |
| Average Home Value | $1,214,544 |
Housing Distribution
Address Breakdown
Residential
10,532
Single Family
7,123
Multi-Family
3,409
Businesses
487
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
Condo
Built in 1968
1,163 sqft lot
$N/A/sqft
$592 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30327, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,771 (100%) |
| Owner Occupied HU | 7,826 (72.7%) |
| Renter Occupied HU | 2,476 (23.0%) |
| Vacant Housing Units | 469 ( 4.4%) |
| Median Home Value | $1,098,465 |
| Average Home Value | $1,214,544 |
Housing Distribution
Address Breakdown
Residential
10,532
Single Family
7,123
Multi-Family
3,409
Businesses
487
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices