1401 Downington Vw NWAcworthGA30101
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1401 Downington Vw NW, Acworth, GA, 30101 in Acworth. Priced at $715,000, it generates $6,244/mo in gross rent and $1,892/mo in net monthly cash flow, a 10.48% yield that comfortably supports the 1.94 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $22,704. Five-year appreciation: $197,541. Equity from principal paydown: $6,585/yr. Total projected cumulative return: $392,575.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 5.2% |
| Monthly Cash Flow | $1,892 | $450 |
City averages based on Acworth market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,244 |
| Total Monthly Debt Service | $4,067 |
| DSCR Ratio | 1.54x |
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 1993
0.29 Acres lot
$N/A/sqft
No HOA
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 1993
0.29 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices