177 Buck Run Dr ELeesburgGA31763
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 177 Buck Run Dr E, Leesburg, GA, 31763 in Leesburg speaks for itself: 14% gross on a $142,500 price, generating $1,662/mo in rent and $795/mo in net income after the $641/mo debt service. DSCR 2.59, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $9,537 stacks alongside $39,370 in projected five-year appreciation and $1,312/yr in principal reduction. Projected total cumulative return: $105,137.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14% | 8.0% |
| Monthly Cash Flow | $795 | $300 |
City averages based on Leesburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,662 |
| Total Monthly Debt Service | $811 |
| DSCR Ratio | 2.05x |
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 N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31763, Leesburg, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,194 (100%) |
| Owner Occupied HU | 7,674 (68.6%) |
| Renter Occupied HU | 2,971 (26.5%) |
| Vacant Housing Units | 549 ( 4.9%) |
| Median Home Value | $242,075 |
| Average Home Value | $278,234 |
Housing Distribution
Address Breakdown
Residential
10,884
Single Family
10,278
Multi-Family
606
Businesses
535
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 N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31763, Leesburg, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,194 (100%) |
| Owner Occupied HU | 7,674 (68.6%) |
| Renter Occupied HU | 2,971 (26.5%) |
| Vacant Housing Units | 549 ( 4.9%) |
| Median Home Value | $242,075 |
| Average Home Value | $278,234 |
Housing Distribution
Address Breakdown
Residential
10,884
Single Family
10,278
Multi-Family
606
Businesses
535
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices