203 E 5th StWoodbineGA31569
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Woodbine rental at 203 E 5th St, Woodbine, GA, 31569 sits in the solid-income band: 9.03% gross yield, $1,354/mo rent, $259/mo net after the $809/mo debt service, DSCR 1.67. Entry price of $179,900 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $49,703 and $1,657/yr in principal reduction bring total cumulative return to $84,814.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 7.0% |
| Monthly Cash Flow | $259 | $300 |
City averages based on Woodbine market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,354 |
| Total Monthly Debt Service | $1,023 |
| DSCR Ratio | 1.32x |
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 1900
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31569, Woodbine, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,420 (100%) |
| Owner Occupied HU | 1,721 (71.1%) |
| Renter Occupied HU | 473 (19.5%) |
| Vacant Housing Units | 226 ( 9.3%) |
| Median Home Value | $309,335 |
| Average Home Value | $310,263 |
Housing Distribution
Address Breakdown
Residential
2,136
Single Family
2,127
Multi-Family
9
Businesses
155
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 1900
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31569, Woodbine, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,420 (100%) |
| Owner Occupied HU | 1,721 (71.1%) |
| Renter Occupied HU | 473 (19.5%) |
| Vacant Housing Units | 226 ( 9.3%) |
| Median Home Value | $309,335 |
| Average Home Value | $310,263 |
Housing Distribution
Address Breakdown
Residential
2,136
Single Family
2,127
Multi-Family
9
Businesses
155
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices