1167 Shawnee LnStapletonGA30823
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 1167 Shawnee Ln, Stapleton, GA, 30823 in Stapleton: $1,858/mo in rent, $1,035/mo net, 16.5% gross yield, all on a $135,100 acquisition. The 3.06 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $37,326 in value, and $1,244/yr in principal paydown steadily builds equity. Projected total cumulative return: $117,899.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 16.5% | 5.5% |
| Monthly Cash Flow | $1,035 | $1,500 |
City averages based on Stapleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,858 |
| Total Monthly Debt Service | $768 |
| DSCR Ratio | 2.42x |
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.
Manufactured
Built in 2001
1.03 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30823, Stapleton, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 711 (100%) |
| Owner Occupied HU | 480 (67.5%) |
| Renter Occupied HU | 126 (17.7%) |
| Vacant Housing Units | 105 (14.8%) |
| Median Home Value | $118,548 |
| Average Home Value | $159,068 |
Housing Distribution
Address Breakdown
Residential
621
Single Family
620
Multi-Family
1
Businesses
25
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
Manufactured
Built in 2001
1.03 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30823, Stapleton, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 711 (100%) |
| Owner Occupied HU | 480 (67.5%) |
| Renter Occupied HU | 126 (17.7%) |
| Vacant Housing Units | 105 (14.8%) |
| Median Home Value | $118,548 |
| Average Home Value | $159,068 |
Housing Distribution
Address Breakdown
Residential
621
Single Family
620
Multi-Family
1
Businesses
25
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices