1466 Pine Log Rd NE APT AConyersGA30012
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1466 Pine Log Rd NE APT A, Conyers, GA, 30012 in Conyers speaks for itself: 18.58% gross on a $115,000 price, generating $1,781/mo in rent and $806/mo in net income after the $517/mo debt service. DSCR 3.44, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $9,671 stacks alongside $31,772 in projected five-year appreciation and $1,059/yr in principal reduction. Projected total cumulative return: $96,635.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 18.6% | 7.2% |
| Monthly Cash Flow | $806 | $250 |
City averages based on Conyers market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,781 |
| Total Monthly Debt Service | $929 |
| DSCR Ratio | 1.92x |
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.
Condo
Built in 1973
N/A lot
$N/A/sqft
$3,300 annually 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
Condo
Built in 1973
N/A lot
$N/A/sqft
$3,300 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Clint Brooks • Summit Realty Group
Mls Name: GAMLS
Mls Provider:
Mls ID: #10514906
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.