20 Brown Thrasher RunOxfordGA30054
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 20 Brown Thrasher Run, Oxford, GA, 30054 in Oxford. At $625,000 it earns $4,591/mo in rent and distributes $777/mo to the owner after the $2,810/mo payment, a consistent 8.82% yield. DSCR 1.63 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $172,676 in value; $5,756/yr in principal paydown compounds ownership stake. Total projected return: $287,422.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 7.0% |
| Monthly Cash Flow | $777 | $250 |
City averages based on Oxford market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,591 |
| Total Monthly Debt Service | $3,555 |
| DSCR Ratio | 1.29x |
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 2001
1.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30054, Oxford, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,576 (100%) |
| Owner Occupied HU | 3,442 (75.2%) |
| Renter Occupied HU | 913 (20.0%) |
| Vacant Housing Units | 221 ( 4.8%) |
| Median Home Value | $327,473 |
| Average Home Value | $344,043 |
Housing Distribution
Address Breakdown
Residential
4,432
Single Family
4,432
Multi-Family
0
Businesses
236
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 2001
1.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30054, Oxford, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,576 (100%) |
| Owner Occupied HU | 3,442 (75.2%) |
| Renter Occupied HU | 913 (20.0%) |
| Vacant Housing Units | 221 ( 4.8%) |
| Median Home Value | $327,473 |
| Average Home Value | $344,043 |
Housing Distribution
Address Breakdown
Residential
4,432
Single Family
4,432
Multi-Family
0
Businesses
236
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices