201 Willowbrook LnKathleenGA31047
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 201 Willowbrook Ln, Kathleen, GA, 31047 in Kathleen is straightforward: $279,777 in, $2,274/mo in rent, $541/mo out after debt service. The 9.75% gross yield and 1.81 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $77,297 by year five. With $2,577/yr in principal equity, the total cumulative return is projected at $140,939.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 7.0% |
| Monthly Cash Flow | $541 | $300 |
City averages based on Kathleen market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,274 |
| Total Monthly Debt Service | $1,621 |
| DSCR Ratio | 1.40x |
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 2025
9,147 sqft lot
$N/A/sqft
$360 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31047, Kathleen, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,804 (100%) |
| Owner Occupied HU | 5,244 (77.1%) |
| Renter Occupied HU | 1,224 (18.0%) |
| Vacant Housing Units | 336 ( 4.9%) |
| Median Home Value | $335,260 |
| Average Home Value | $367,641 |
Housing Distribution
Address Breakdown
Residential
6,962
Single Family
6,730
Multi-Family
232
Businesses
146
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 2025
9,147 sqft lot
$N/A/sqft
$360 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31047, Kathleen, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,804 (100%) |
| Owner Occupied HU | 5,244 (77.1%) |
| Renter Occupied HU | 1,224 (18.0%) |
| Vacant Housing Units | 336 ( 4.9%) |
| Median Home Value | $335,260 |
| Average Home Value | $367,641 |
Housing Distribution
Address Breakdown
Residential
6,962
Single Family
6,730
Multi-Family
232
Businesses
146
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anisa Driggers • DRIGGERS TEAM REAL ESTATE
Mls Name: CGMLS
Mls ID: #252183
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.