160 Elysian DrFayettevilleGA30214
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow160 Elysian Dr, Fayetteville, GA, 30214 in Fayetteville is a top-tier cash-flow asset. At $625,000 it produces $6,212/mo in rent and $2,326/mo in net monthly income, a 11.93% gross rental yield. The DSCR of 2.21 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $27,907. Five-year appreciation adds $172,676, driving a total cumulative return of $391,714.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 7.0% |
| Monthly Cash Flow | $2,326 | $1,800 |
City averages based on Fayetteville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,212 |
| Total Monthly Debt Service | $3,555 |
| DSCR Ratio | 1.75x |
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 2018
1.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30214, Fayetteville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,401 (100%) |
| Owner Occupied HU | 9,793 (73.1%) |
| Renter Occupied HU | 2,714 (20.3%) |
| Vacant Housing Units | 894 ( 6.7%) |
| Median Home Value | $389,711 |
| Average Home Value | $437,499 |
Housing Distribution
Address Breakdown
Residential
12,994
Single Family
12,006
Multi-Family
988
Businesses
2,738
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 2018
1.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30214, Fayetteville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,401 (100%) |
| Owner Occupied HU | 9,793 (73.1%) |
| Renter Occupied HU | 2,714 (20.3%) |
| Vacant Housing Units | 894 ( 6.7%) |
| Median Home Value | $389,711 |
| Average Home Value | $437,499 |
Housing Distribution
Address Breakdown
Residential
12,994
Single Family
12,006
Multi-Family
988
Businesses
2,738
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tyler Pardee • Atlantic Real Estate Brokers
Mls Name: GAMLS
Mls ID: #10656588