125 Eastcrest DrMount AiryGA30563
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 125 Eastcrest Dr, Mount Airy, GA, 30563 in Mount Airy hard to pass up. The 11.45% gross yield on a $330,000 purchase results in $3,148/mo in rent and $1,139/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.12). Annual cash flow of $13,670, five-year appreciation of $91,173, and $3,039/yr in equity build-up combine for a projected total cumulative return of $198,303.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.0% |
| Monthly Cash Flow | $1,139 | $250 |
City averages based on Mount Airy market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,148 |
| Total Monthly Debt Service | $1,877 |
| 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 2015
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30563, Mount Airy, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,305 (100%) |
| Owner Occupied HU | 1,809 (78.5%) |
| Renter Occupied HU | 338 (14.7%) |
| Vacant Housing Units | 158 ( 6.9%) |
| Median Home Value | $251,959 |
| Average Home Value | $282,090 |
Housing Distribution
Address Breakdown
Residential
2,208
Single Family
2,208
Multi-Family
0
Businesses
72
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 2015
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30563, Mount Airy, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,305 (100%) |
| Owner Occupied HU | 1,809 (78.5%) |
| Renter Occupied HU | 338 (14.7%) |
| Vacant Housing Units | 158 ( 6.9%) |
| Median Home Value | $251,959 |
| Average Home Value | $282,090 |
Housing Distribution
Address Breakdown
Residential
2,208
Single Family
2,208
Multi-Family
0
Businesses
72
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lara Morgan • Lokation Real Estate LLC
Mls Name: GAMLS
Mls ID: #10556499