181 E Brazell StReidsvilleGA30453
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 181 E Brazell St, Reidsville, GA, 30453 in Reidsville. At $287,500 it earns $2,143/mo in rent and distributes $380/mo to the owner after the $1,293/mo payment, a consistent 8.95% yield. DSCR 1.66 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $79,431 in value; $2,648/yr in principal paydown compounds ownership stake. Total projected return: $133,371.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 10.0% |
| Monthly Cash Flow | $380 | $300 |
City averages based on Reidsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,143 |
| Total Monthly Debt Service | $1,649 |
| DSCR Ratio | 1.30x |
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 1908
1.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30453, Reidsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,782 (100%) |
| Owner Occupied HU | 1,420 (51.0%) |
| Renter Occupied HU | 886 (31.8%) |
| Vacant Housing Units | 476 (17.1%) |
| Median Home Value | $115,772 |
| Average Home Value | $148,544 |
Housing Distribution
Address Breakdown
Residential
1,695
Single Family
1,682
Multi-Family
13
Businesses
173
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 1908
1.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30453, Reidsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,782 (100%) |
| Owner Occupied HU | 1,420 (51.0%) |
| Renter Occupied HU | 886 (31.8%) |
| Vacant Housing Units | 476 (17.1%) |
| Median Home Value | $115,772 |
| Average Home Value | $148,544 |
Housing Distribution
Address Breakdown
Residential
1,695
Single Family
1,682
Multi-Family
13
Businesses
173
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charla Nail • Kelly Driggers Realty Corporation
Mls Name: GIAOR
Mls ID: #1653809
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.