1660 W Kellogg CirDouglasvilleGA30134
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 1660 W Kellogg Cir, Douglasville, GA, 30134 in Douglasville hard to pass up. The 11.17% gross yield on a $249,000 purchase results in $2,317/mo in rent and $802/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.07). Annual cash flow of $9,621, five-year appreciation of $68,794, and $2,293/yr in equity build-up combine for a projected total cumulative return of $145,905.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.8% |
| Monthly Cash Flow | $802 | $450 |
City averages based on Douglasville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,317 |
| Total Monthly Debt Service | $1,416 |
| DSCR Ratio | 1.64x |
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 1971
0.47 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30134, Douglasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,081 (100%) |
| Owner Occupied HU | 10,840 (63.5%) |
| Renter Occupied HU | 5,445 (31.9%) |
| Vacant Housing Units | 796 ( 4.7%) |
| Median Home Value | $291,284 |
| Average Home Value | $309,554 |
Housing Distribution
Address Breakdown
Residential
17,088
Single Family
15,625
Multi-Family
1,463
Businesses
1,129
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 1971
0.47 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30134, Douglasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,081 (100%) |
| Owner Occupied HU | 10,840 (63.5%) |
| Renter Occupied HU | 5,445 (31.9%) |
| Vacant Housing Units | 796 ( 4.7%) |
| Median Home Value | $291,284 |
| Average Home Value | $309,554 |
Housing Distribution
Address Breakdown
Residential
17,088
Single Family
15,625
Multi-Family
1,463
Businesses
1,129
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices