1850 Cotillion Dr Unit 3405DunwoodyGA30338
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Dunwoody rentals match the income profile of 1850 Cotillion Dr Unit 3405, Dunwoody, GA, 30338. Listed at $229,900, gross rent is $1,955/mo and net cash flow is $556/mo, a 10.2% yield well above national averages. DSCR 1.79 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $63,517 by year five with $1,927/yr in annual principal reduction, projecting $118,549 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.0% |
| Monthly Cash Flow | $556 | $1,500 |
City averages based on Dunwoody market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,955 |
| Total Monthly Debt Service | $1,364 |
| DSCR Ratio | 1.43x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in N/A
N/A lot
$N/A/sqft
No 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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
