12121 Olmstead DrFayettevilleGA30215
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 12121 Olmstead Dr, Fayetteville, GA, 30215 in Fayetteville hard to pass up. The 11.06% gross yield on a $345,000 purchase results in $3,180/mo in rent and $797/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.05). Annual cash flow of $9,561, five-year appreciation of $95,317, and $3,177/yr in equity build-up combine for a projected total cumulative return of $183,213.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 7.0% |
| Monthly Cash Flow | $797 | $1,800 |
City averages based on Fayetteville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,180 |
| Total Monthly Debt Service | $2,246 |
| DSCR Ratio | 1.42x |
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.
Single Family
Built in 1998
N/A lot
$N/A/sqft
$590 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30215, Fayetteville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,020 (100%) |
| Owner Occupied HU | 11,542 (82.3%) |
| Renter Occupied HU | 1,966 (14.0%) |
| Vacant Housing Units | 512 ( 3.7%) |
| Median Home Value | $404,315 |
| Average Home Value | $478,193 |
Housing Distribution
Address Breakdown
Residential
13,237
Single Family
12,950
Multi-Family
287
Businesses
221
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 1998
N/A lot
$N/A/sqft
$590 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30215, Fayetteville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,020 (100%) |
| Owner Occupied HU | 11,542 (82.3%) |
| Renter Occupied HU | 1,966 (14.0%) |
| Vacant Housing Units | 512 ( 3.7%) |
| Median Home Value | $404,315 |
| Average Home Value | $478,193 |
Housing Distribution
Address Breakdown
Residential
13,237
Single Family
12,950
Multi-Family
287
Businesses
221
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices