1850 Cotillion Dr UNIT 1008DunwoodyGA30338
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who treat current yield as secondary to long-run equity growth will find 1850 Cotillion Dr UNIT 1008, Dunwoody, GA, 30338 in Dunwoody worth modelling. At $220,000 with a 10.05% gross yield, the $1,843/mo rent leaves $152/mo after the $989/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.86 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $60,782 by year five; $2,026/yr in principal reduction adds further equity. Total projected return: $94,658.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.0% |
| Monthly Cash Flow | $152 | $1,500 |
City averages based on Dunwoody market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,843 |
| Total Monthly Debt Service | $1,603 |
| DSCR Ratio | 1.15x |
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.
Condo
Built in 2004
871.20 sqft lot
$N/A/sqft
$209 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30338, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,241 (100%) |
| Owner Occupied HU | 9,602 (59.1%) |
| Renter Occupied HU | 5,630 (34.7%) |
| Vacant Housing Units | 1,009 ( 6.2%) |
| Median Home Value | $585,331 |
| Average Home Value | $613,169 |
Housing Distribution
Address Breakdown
Residential
15,359
Single Family
9,076
Multi-Family
6,283
Businesses
948
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
Condo
Built in 2004
871.20 sqft lot
$N/A/sqft
$209 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30338, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,241 (100%) |
| Owner Occupied HU | 9,602 (59.1%) |
| Renter Occupied HU | 5,630 (34.7%) |
| Vacant Housing Units | 1,009 ( 6.2%) |
| Median Home Value | $585,331 |
| Average Home Value | $613,169 |
Housing Distribution
Address Breakdown
Residential
15,359
Single Family
9,076
Multi-Family
6,283
Businesses
948
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sam Elliott • Nationalrei, LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7546253
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)