1504-D Pine Log Rd NEConyersGA30012
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 1504-D Pine Log Rd NE, Conyers, GA, 30012 in Conyers hard to pass up. The 23.51% gross yield on a $134,000 purchase results in $2,626/mo in rent and $1,810/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (4.35). Annual cash flow of $21,721, five-year appreciation of $37,022, and $1,234/yr in equity build-up combine for a projected total cumulative return of $167,254.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 23.5% | 7.2% |
| Monthly Cash Flow | $1,810 | $250 |
City averages based on Conyers market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,626 |
| Total Monthly Debt Service | $762 |
| DSCR Ratio | 3.45x |
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
871.20 sqft 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
Condo
Built in 1973
871.20 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices