133 Princeton AveAdairsvilleGA30103
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 133 Princeton Ave, Adairsville, GA, 30103 in Adairsville: $2,018/mo in rent, $649/mo net, 10.76% gross yield, all on a $225,000 acquisition. The 1.99 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 $62,163 in value, and $2,072/yr in principal paydown steadily builds equity. Projected total cumulative return: $126,948.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 7.0% |
| Monthly Cash Flow | $649 | $400 |
City averages based on Adairsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,018 |
| Total Monthly Debt Service | $1,280 |
| DSCR Ratio | 1.58x |
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.
Townhouse
Built in 2005
2,613 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30103, Adairsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,680 (100%) |
| Owner Occupied HU | 4,975 (74.5%) |
| Renter Occupied HU | 1,342 (20.1%) |
| Vacant Housing Units | 363 ( 5.4%) |
| Median Home Value | $290,093 |
| Average Home Value | $298,855 |
Housing Distribution
Address Breakdown
Residential
6,383
Single Family
6,295
Multi-Family
88
Businesses
412
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
Townhouse
Built in 2005
2,613 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30103, Adairsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,680 (100%) |
| Owner Occupied HU | 4,975 (74.5%) |
| Renter Occupied HU | 1,342 (20.1%) |
| Vacant Housing Units | 363 ( 5.4%) |
| Median Home Value | $290,093 |
| Average Home Value | $298,855 |
Housing Distribution
Address Breakdown
Residential
6,383
Single Family
6,295
Multi-Family
88
Businesses
412
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tanya Pickens • Opendoor Brokerage
Mls Name: GAMLS
Mls ID: #10659185