158 Pinehurst CtDublinGA31021
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 158 Pinehurst Ct, Dublin, GA, 31021 in Dublin deserves attention. This $231,990 property earns $2,280/mo in rent, a 11.79% gross yield, and nets $868/mo after the $1,043/mo payment. DSCR 2.19 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $64,095 compounds alongside $2,137/yr in yearly equity build, for a total cumulative return of $143,751.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 8.0% |
| Monthly Cash Flow | $868 | $1,200 |
City averages based on Dublin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,280 |
| Total Monthly Debt Service | $1,320 |
| DSCR Ratio | 1.73x |
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 2025
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31021, Dublin, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,002 (100%) |
| Owner Occupied HU | 6,957 (53.5%) |
| Renter Occupied HU | 4,663 (35.9%) |
| Vacant Housing Units | 1,382 (10.6%) |
| Median Home Value | $224,126 |
| Average Home Value | $267,384 |
Housing Distribution
Address Breakdown
Residential
12,304
Single Family
12,022
Multi-Family
282
Businesses
1,136
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 2025
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31021, Dublin, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,002 (100%) |
| Owner Occupied HU | 6,957 (53.5%) |
| Renter Occupied HU | 4,663 (35.9%) |
| Vacant Housing Units | 1,382 (10.6%) |
| Median Home Value | $224,126 |
| Average Home Value | $267,384 |
Housing Distribution
Address Breakdown
Residential
12,304
Single Family
12,022
Multi-Family
282
Businesses
1,136
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Leslie Dekle • Wade Jurney Homes - WJH LLC
Mls Name: MGMLS
Mls Provider:
Mls ID: #179639
Disclaimer: Listings on this website come from the MGMLS IDX Compilation and may be 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 MGMLS Listing contains material that infringes your copyrighted work, please click here to review our DMCA policy and learn how to submit a takedown request. 2025 MGMLS.