157 Riverside CirJesupGA31545
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 157 Riverside Cir, Jesup, GA, 31545 in Jesup hard to pass up. The 16.3% gross yield on a $159,000 purchase results in $2,160/mo in rent and $1,192/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (3.02). Annual cash flow of $14,307, five-year appreciation of $43,929, and $1,464/yr in equity build-up combine for a projected total cumulative return of $136,979.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 16.3% | 8.0% |
| Monthly Cash Flow | $1,192 | $300 |
City averages based on Jesup market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,160 |
| Total Monthly Debt Service | $904 |
| DSCR Ratio | 2.39x |
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 2003
0.69 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31545, Jesup, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,322 (100%) |
| Owner Occupied HU | 4,370 (59.7%) |
| Renter Occupied HU | 2,250 (30.7%) |
| Vacant Housing Units | 702 ( 9.6%) |
| Median Home Value | $189,011 |
| Average Home Value | $205,333 |
Housing Distribution
Address Breakdown
Residential
7,016
Single Family
6,881
Multi-Family
135
Businesses
602
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 2003
0.69 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31545, Jesup, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,322 (100%) |
| Owner Occupied HU | 4,370 (59.7%) |
| Renter Occupied HU | 2,250 (30.7%) |
| Vacant Housing Units | 702 ( 9.6%) |
| Median Home Value | $189,011 |
| Average Home Value | $205,333 |
Housing Distribution
Address Breakdown
Residential
7,016
Single Family
6,881
Multi-Family
135
Businesses
602
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices