1179 Darby RdWaleskaGA30183
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Waleska rentals match the income profile of 1179 Darby Rd, Waleska, GA, 30183. Listed at $159,990, gross rent is $2,633/mo and net cash flow is $1,659/mo, a 19.75% yield well above national averages. DSCR 3.66 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $44,202 by year five with $1,474/yr in annual principal reduction, projecting $167,425 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 19.8% | 6.0% |
| Monthly Cash Flow | $1,659 | $300 |
City averages based on Waleska market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,633 |
| Total Monthly Debt Service | $910 |
| DSCR Ratio | 2.89x |
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 1964
0.48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30183, Waleska, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,836 (100%) |
| Owner Occupied HU | 2,292 (80.8%) |
| Renter Occupied HU | 236 ( 8.3%) |
| Vacant Housing Units | 308 (10.9%) |
| Median Home Value | $535,849 |
| Average Home Value | $529,976 |
Housing Distribution
Address Breakdown
Residential
2,808
Single Family
1,861
Multi-Family
947
Businesses
84
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 1964
0.48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30183, Waleska, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,836 (100%) |
| Owner Occupied HU | 2,292 (80.8%) |
| Renter Occupied HU | 236 ( 8.3%) |
| Vacant Housing Units | 308 (10.9%) |
| Median Home Value | $535,849 |
| Average Home Value | $529,976 |
Housing Distribution
Address Breakdown
Residential
2,808
Single Family
1,861
Multi-Family
947
Businesses
84
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices