163-177 Merritt RdSylvesterGA31791
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowNot flashy, but dependably profitable, 163-177 Merritt Rd, Sylvester, GA, 31791 in Sylvester is listed at $125,000 and delivers $1,170/mo in rent and $409/mo in net monthly cash flow. The 11.23% yield and 2.08 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $34,535 over five years, and $1,151/yr in principal reduction supplements cash return. Total projected cumulative return: $73,735.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 8.0% |
| Monthly Cash Flow | $409 | $1,500 |
City averages based on Sylvester market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,170 |
| Total Monthly Debt Service | $711 |
| DSCR Ratio | 1.65x |
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 1972
10.80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31791, Sylvester, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,957 (100%) |
| Owner Occupied HU | 2,995 (60.4%) |
| Renter Occupied HU | 1,358 (27.4%) |
| Vacant Housing Units | 604 (12.2%) |
| Median Home Value | $119,441 |
| Average Home Value | $161,953 |
Housing Distribution
Address Breakdown
Residential
4,799
Single Family
4,791
Multi-Family
8
Businesses
449
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 1972
10.80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31791, Sylvester, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,957 (100%) |
| Owner Occupied HU | 2,995 (60.4%) |
| Renter Occupied HU | 1,358 (27.4%) |
| Vacant Housing Units | 604 (12.2%) |
| Median Home Value | $119,441 |
| Average Home Value | $161,953 |
Housing Distribution
Address Breakdown
Residential
4,799
Single Family
4,791
Multi-Family
8
Businesses
449
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices