151 Del Ray DrMaysvilleGA30558
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder151 Del Ray Dr, Maysville, GA, 30558 in Maysville earns a respectable 7.34% gross yield at $439,000, but after the $1,974/mo mortgage the net cash flow is $15/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.36) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $121,288 over five years, making equity the dominant return driver. Total projected return: $167,232.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 7.0% |
| Monthly Cash Flow | $15 | $150 |
City averages based on Maysville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,687 |
| Total Monthly Debt Service | $2,497 |
| DSCR Ratio | 1.08x |
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 1997
2.05 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30558, Maysville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,530 (100%) |
| Owner Occupied HU | 1,741 (68.8%) |
| Renter Occupied HU | 614 (24.3%) |
| Vacant Housing Units | 175 ( 6.9%) |
| Median Home Value | $270,853 |
| Average Home Value | $306,470 |
Housing Distribution
Address Breakdown
Residential
2,238
Single Family
2,238
Multi-Family
0
Businesses
94
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 1997
2.05 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30558, Maysville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,530 (100%) |
| Owner Occupied HU | 1,741 (68.8%) |
| Renter Occupied HU | 614 (24.3%) |
| Vacant Housing Units | 175 ( 6.9%) |
| Median Home Value | $270,853 |
| Average Home Value | $306,470 |
Housing Distribution
Address Breakdown
Residential
2,238
Single Family
2,238
Multi-Family
0
Businesses
94
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices