202 Marshall AveHogansvilleGA30230
INVESTMENT ANALYSIS
Investment Verdict
Solid Income202 Marshall Ave, Hogansville, GA, 30230 in Hogansville earns a respectable 9.32% gross yield at $100,000, but after the $450/mo mortgage the net cash flow is $168/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.73) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $27,628 over five years, making equity the dominant return driver. Total projected return: $48,689.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 8.0% |
| Monthly Cash Flow | $168 | $300 |
City averages based on Hogansville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $777 |
| Total Monthly Debt Service | $569 |
| DSCR Ratio | 1.37x |
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 1920
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30230, Hogansville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,014 (100%) |
| Owner Occupied HU | 2,641 (65.8%) |
| Renter Occupied HU | 1,008 (25.1%) |
| Vacant Housing Units | 365 ( 9.1%) |
| Median Home Value | $247,740 |
| Average Home Value | $291,919 |
Housing Distribution
Address Breakdown
Residential
3,837
Single Family
3,769
Multi-Family
68
Businesses
215
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 1920
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30230, Hogansville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,014 (100%) |
| Owner Occupied HU | 2,641 (65.8%) |
| Renter Occupied HU | 1,008 (25.1%) |
| Vacant Housing Units | 365 ( 9.1%) |
| Median Home Value | $247,740 |
| Average Home Value | $291,919 |
Housing Distribution
Address Breakdown
Residential
3,837
Single Family
3,769
Multi-Family
68
Businesses
215
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Donna M Blake • Holliday Realtors
Mls Name: GAMLS
Mls ID: #10664980