136 Calico LoopGrantvilleGA30220
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 136 Calico Loop, Grantville, GA, 30220 in Grantville. Priced at $249,000, it generates $2,161/mo in gross rent and $646/mo in net monthly cash flow, a 10.42% yield that comfortably supports the 1.93 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,749. Five-year appreciation: $68,794. Equity from principal paydown: $2,293/yr. Total projected cumulative return: $135,873.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 6.0% |
| Monthly Cash Flow | $646 | $200 |
City averages based on Grantville market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,161 |
| Total Monthly Debt Service | $1,416 |
| DSCR Ratio | 1.53x |
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 2002
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30220, Grantville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,175 (100%) |
| Owner Occupied HU | 1,568 (72.1%) |
| Renter Occupied HU | 456 (21.0%) |
| Vacant Housing Units | 151 ( 6.9%) |
| Median Home Value | $248,504 |
| Average Home Value | $332,195 |
Housing Distribution
Address Breakdown
Residential
2,139
Single Family
2,120
Multi-Family
19
Businesses
61
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 2002
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30220, Grantville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,175 (100%) |
| Owner Occupied HU | 1,568 (72.1%) |
| Renter Occupied HU | 456 (21.0%) |
| Vacant Housing Units | 151 ( 6.9%) |
| Median Home Value | $248,504 |
| Average Home Value | $332,195 |
Housing Distribution
Address Breakdown
Residential
2,139
Single Family
2,120
Multi-Family
19
Businesses
61
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: FMLS GA
Mls ID: #7801753