1771 Leon Ellis RdHullGA30646
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1771 Leon Ellis Rd, Hull, GA, 30646 in Hull earns its strong cash-flow label: 11.65% yield, $6,794/mo rent, $2,534/mo net income, DSCR 2.16. The $700,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $193,397 by year five. Combined with $6,447/yr in principal paydown, total projected return reaches $428,138.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 6.0% |
| Monthly Cash Flow | $2,534 | $300 |
City averages based on Hull market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,794 |
| Total Monthly Debt Service | $3,982 |
| DSCR Ratio | 1.71x |
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 2008
5.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30646, Hull, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,110 (100%) |
| Owner Occupied HU | 2,169 (69.7%) |
| Renter Occupied HU | 727 (23.4%) |
| Vacant Housing Units | 214 ( 6.9%) |
| Median Home Value | $242,109 |
| Average Home Value | $264,114 |
Housing Distribution
Address Breakdown
Residential
3,065
Single Family
3,065
Multi-Family
0
Businesses
137
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 2008
5.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30646, Hull, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,110 (100%) |
| Owner Occupied HU | 2,169 (69.7%) |
| Renter Occupied HU | 727 (23.4%) |
| Vacant Housing Units | 214 ( 6.9%) |
| Median Home Value | $242,109 |
| Average Home Value | $264,114 |
Housing Distribution
Address Breakdown
Residential
3,065
Single Family
3,065
Multi-Family
0
Businesses
137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices