128 Sierra CirWoodstockGA30188
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 128 Sierra Cir, Woodstock, GA, 30188 in Woodstock deserves attention. This $995,000 property earns $10,093/mo in rent, a 12.17% gross yield, and nets $3,917/mo after the $4,474/mo payment. DSCR 2.26 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $274,900 compounds alongside $9,164/yr in yearly equity build, for a total cumulative return of $629,408.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.2% | 6.0% |
| Monthly Cash Flow | $3,917 | $300 |
City averages based on Woodstock market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $10,093 |
| Total Monthly Debt Service | $5,781 |
| DSCR Ratio | 1.75x |
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
0.34 Acres lot
$N/A/sqft
$700 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30188, Woodstock, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,286 (100%) |
| Owner Occupied HU | 22,866 (78.1%) |
| Renter Occupied HU | 5,517 (18.8%) |
| Vacant Housing Units | 903 ( 3.1%) |
| Median Home Value | $485,049 |
| Average Home Value | $522,574 |
Housing Distribution
Address Breakdown
Residential
28,124
Single Family
25,653
Multi-Family
2,471
Businesses
2,244
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
0.34 Acres lot
$N/A/sqft
$700 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30188, Woodstock, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,286 (100%) |
| Owner Occupied HU | 22,866 (78.1%) |
| Renter Occupied HU | 5,517 (18.8%) |
| Vacant Housing Units | 903 ( 3.1%) |
| Median Home Value | $485,049 |
| Average Home Value | $522,574 |
Housing Distribution
Address Breakdown
Residential
28,124
Single Family
25,653
Multi-Family
2,471
Businesses
2,244
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices