1460 Pine Log Rd NEConyersGA30012
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1460 Pine Log Rd NE, Conyers, GA, 30012 in Conyers speaks for itself: 16.21% gross on a $151,000 price, generating $2,040/mo in rent and $846/mo in net income after the $679/mo debt service. DSCR 3.00, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $10,152 stacks alongside $41,719 in projected five-year appreciation and $1,391/yr in principal reduction. Projected total cumulative return: $112,872.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 16.2% | 7.2% |
| Monthly Cash Flow | $846 | $250 |
City averages based on Conyers market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,040 |
| Total Monthly Debt Service | $1,134 |
| 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.
Townhouse
Built in 1973
801.50 sqft lot
$N/A/sqft
$275 monthly 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
Townhouse
Built in 1973
801.50 sqft lot
$N/A/sqft
$275 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices