120 Williams AveFlintstoneGA30725
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 120 Williams Ave, Flintstone, GA, 30725 in Flintstone: $2,707/mo in rent, $790/mo net, 10.31% gross yield, all on a $315,000 acquisition. The 1.91 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 $87,029 in value, and $2,901/yr in principal paydown steadily builds equity. Projected total cumulative return: $170,170.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 8.0% |
| Monthly Cash Flow | $790 | $300 |
City averages based on Flintstone market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,707 |
| Total Monthly Debt Service | $1,792 |
| DSCR Ratio | 1.51x |
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 1980
0.64 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30725, Flintstone, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,789 (100%) |
| Owner Occupied HU | 1,270 (71.0%) |
| Renter Occupied HU | 354 (19.8%) |
| Vacant Housing Units | 165 ( 9.2%) |
| Median Home Value | $262,540 |
| Average Home Value | $269,258 |
Housing Distribution
Address Breakdown
Residential
1,911
Single Family
1,911
Multi-Family
0
Businesses
107
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 1980
0.64 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30725, Flintstone, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,789 (100%) |
| Owner Occupied HU | 1,270 (71.0%) |
| Renter Occupied HU | 354 (19.8%) |
| Vacant Housing Units | 165 ( 9.2%) |
| Median Home Value | $262,540 |
| Average Home Value | $269,258 |
Housing Distribution
Address Breakdown
Residential
1,911
Single Family
1,911
Multi-Family
0
Businesses
107
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eric Tidmore • 1 Percent Lists Scenic City
Mls Name: Greater Chattanooga Realtors
Mls ID: #1528332