14 Marvin GdnsSharpsburgGA30277
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 14 Marvin Gdns, Sharpsburg, GA, 30277 in Sharpsburg. Priced at $465,000, it generates $4,948/mo in gross rent and $2,011/mo in net monthly cash flow, a 12.77% yield that comfortably supports the 2.37 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $24,127. Five-year appreciation: $128,471. Equity from principal paydown: $4,283/yr. Total projected cumulative return: $305,970.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.8% | 6.0% |
| Monthly Cash Flow | $2,011 | $1,500 |
City averages based on Sharpsburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,948 |
| Total Monthly Debt Service | $2,752 |
| DSCR Ratio | 1.80x |
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 2017
10,018 sqft lot
$N/A/sqft
$1,200 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30277, Sharpsburg, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,386 (100%) |
| Owner Occupied HU | 7,484 (89.2%) |
| Renter Occupied HU | 685 ( 8.2%) |
| Vacant Housing Units | 217 ( 2.6%) |
| Median Home Value | $393,479 |
| Average Home Value | $434,598 |
Housing Distribution
Address Breakdown
Residential
7,981
Single Family
7,981
Multi-Family
0
Businesses
357
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 2017
10,018 sqft lot
$N/A/sqft
$1,200 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30277, Sharpsburg, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,386 (100%) |
| Owner Occupied HU | 7,484 (89.2%) |
| Renter Occupied HU | 685 ( 8.2%) |
| Vacant Housing Units | 217 ( 2.6%) |
| Median Home Value | $393,479 |
| Average Home Value | $434,598 |
Housing Distribution
Address Breakdown
Residential
7,981
Single Family
7,981
Multi-Family
0
Businesses
357
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices