1172 Flagstone WayAcworthGA30101
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1172 Flagstone Way, Acworth, GA, 30101 in Acworth. Priced at $499,900, it generates $4,902/mo in gross rent and $1,793/mo in net monthly cash flow, a 11.77% yield that comfortably supports the 2.18 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $21,514. Five-year appreciation: $138,113. Equity from principal paydown: $4,604/yr. Total projected cumulative return: $304,998.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 5.2% |
| Monthly Cash Flow | $1,793 | $450 |
City averages based on Acworth market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,902 |
| Total Monthly Debt Service | $2,910 |
| DSCR Ratio | 1.68x |
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 2005
0.90 Acres lot
$N/A/sqft
$800 annually HOA
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 2005
0.90 Acres lot
$N/A/sqft
$800 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices