1461 Davis RdEastanolleeGA30538
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1461 Davis Rd, Eastanollee, GA, 30538 in Eastanollee earns its strong cash-flow label: 11.18% yield, $1,723/mo rent, $597/mo net income, DSCR 2.07. The $185,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $51,112 by year five. Combined with $1,704/yr in principal paydown, total projected return reaches $108,497.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.0% |
| Monthly Cash Flow | $597 | $1,500 |
City averages based on Eastanollee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,723 |
| Total Monthly Debt Service | $1,052 |
| DSCR Ratio | 1.64x |
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 1978
0.69 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30538, Eastanollee, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,389 (100%) |
| Owner Occupied HU | 994 (71.6%) |
| Renter Occupied HU | 261 (18.8%) |
| Vacant Housing Units | 134 ( 9.6%) |
| Median Home Value | $278,070 |
| Average Home Value | $282,850 |
Housing Distribution
Address Breakdown
Residential
1,244
Single Family
1,244
Multi-Family
0
Businesses
138
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 1978
0.69 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30538, Eastanollee, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,389 (100%) |
| Owner Occupied HU | 994 (71.6%) |
| Renter Occupied HU | 261 (18.8%) |
| Vacant Housing Units | 134 ( 9.6%) |
| Median Home Value | $278,070 |
| Average Home Value | $282,850 |
Housing Distribution
Address Breakdown
Residential
1,244
Single Family
1,244
Multi-Family
0
Businesses
138
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charlotte Halverson • Keller Williams Realty Community Partners
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7382211
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)