157 Reynolds RdBowdonGA30108
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 157 Reynolds Rd, Bowdon, GA, 30108 in Bowdon deserves attention. This $250,000 property earns $2,236/mo in rent, a 10.73% gross yield, and nets $714/mo after the $1,124/mo payment. DSCR 1.99 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $69,070 compounds alongside $2,303/yr in yearly equity build, for a total cumulative return of $140,713.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.0% |
| Monthly Cash Flow | $714 | $900 |
City averages based on Bowdon market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,236 |
| Total Monthly Debt Service | $1,422 |
| DSCR Ratio | 1.57x |
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.
Manufactured
Built in 2005
4.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30108, Bowdon, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,638 (100%) |
| Owner Occupied HU | 2,511 (69.0%) |
| Renter Occupied HU | 816 (22.4%) |
| Vacant Housing Units | 311 ( 8.5%) |
| Median Home Value | $285,747 |
| Average Home Value | $299,909 |
Housing Distribution
Address Breakdown
Residential
3,413
Single Family
3,326
Multi-Family
87
Businesses
241
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
Manufactured
Built in 2005
4.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30108, Bowdon, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,638 (100%) |
| Owner Occupied HU | 2,511 (69.0%) |
| Renter Occupied HU | 816 (22.4%) |
| Vacant Housing Units | 311 ( 8.5%) |
| Median Home Value | $285,747 |
| Average Home Value | $299,909 |
Housing Distribution
Address Breakdown
Residential
3,413
Single Family
3,326
Multi-Family
87
Businesses
241
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Megan Johnson • Magnolia Realty Co LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7495134
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)