1637 Flint River PlSmyrnaGA30126
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 1637 Flint River Pl, Smyrna, GA, 30126 in Smyrna: $3,442/mo in rent, $763/mo in net income, 9.88% gross yield, 1.83 DSCR, all at $417,950. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $115,472 in appreciation and $3,849/yr in principal paydown projects total cumulative return of $208,008.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 6.0% |
| Monthly Cash Flow | $763 | $300 |
City averages based on Smyrna market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,442 |
| Total Monthly Debt Service | $2,512 |
| DSCR Ratio | 1.37x |
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.
Townhouse
Built in 2024
0.35 Acres lot
$N/A/sqft
$1,620 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30126, Mableton, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,566 (100%) |
| Owner Occupied HU | 12,390 (70.5%) |
| Renter Occupied HU | 4,262 (24.3%) |
| Vacant Housing Units | 914 ( 5.2%) |
| Median Home Value | $409,723 |
| Average Home Value | $438,124 |
Housing Distribution
Address Breakdown
Residential
16,906
Single Family
14,304
Multi-Family
2,602
Businesses
1,316
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
Townhouse
Built in 2024
0.35 Acres lot
$N/A/sqft
$1,620 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30126, Mableton, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,566 (100%) |
| Owner Occupied HU | 12,390 (70.5%) |
| Renter Occupied HU | 4,262 (24.3%) |
| Vacant Housing Units | 914 ( 5.2%) |
| Median Home Value | $409,723 |
| Average Home Value | $438,124 |
Housing Distribution
Address Breakdown
Residential
16,906
Single Family
14,304
Multi-Family
2,602
Businesses
1,316
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices