190 Baywatch CirFayettevilleGA30215
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 190 Baywatch Cir, Fayetteville, GA, 30215 in Fayetteville earns a 9.11% gross yield at $650,000. Rent of $4,933/mo nets $977/mo after the $3,081/mo mortgage. The 1.60 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $179,583 and $5,449/yr in equity accumulation project a total cumulative return of $296,866.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 7.0% |
| Monthly Cash Flow | $977 | $1,800 |
City averages based on Fayetteville 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 | $4,933 |
| Total Monthly Debt Service | $3,856 |
| DSCR Ratio | 1.28x |
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.
Single Family
Built in 2000
1.95 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30215, Fayetteville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,020 (100%) |
| Owner Occupied HU | 11,542 (82.3%) |
| Renter Occupied HU | 1,966 (14.0%) |
| Vacant Housing Units | 512 ( 3.7%) |
| Median Home Value | $404,315 |
| Average Home Value | $478,193 |
Housing Distribution
Address Breakdown
Residential
13,237
Single Family
12,950
Multi-Family
287
Businesses
221
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
Listed by: N/A • N/A
Mls Name: GAMLS
Mls Provider:
Mls ID: #10804816
