204 Maple StreetStephensGA30667
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 204 Maple Street, Stephens, GA, 30667 in Stephens. Priced at $250,000, it generates $2,176/mo in gross rent and $654/mo in net monthly cash flow, a 10.44% yield that comfortably supports the 1.94 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,849. Five-year appreciation: $69,070. Equity from principal paydown: $2,303/yr. Total projected cumulative return: $136,861.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 8.0% |
| Monthly Cash Flow | $654 | $350 |
City averages based on Stephens market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,176 |
| Total Monthly Debt Service | $1,422 |
| DSCR Ratio | 1.53x |
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 1991
0.74 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30667, Stephens, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 422 (100%) |
| Owner Occupied HU | 302 (71.6%) |
| Renter Occupied HU | 57 (13.5%) |
| Vacant Housing Units | 63 (14.9%) |
| Median Home Value | $214,286 |
| Average Home Value | $311,854 |
Housing Distribution
Address Breakdown
Residential
338
Single Family
338
Multi-Family
0
Businesses
20
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 1991
0.74 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30667, Stephens, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 422 (100%) |
| Owner Occupied HU | 302 (71.6%) |
| Renter Occupied HU | 57 (13.5%) |
| Vacant Housing Units | 63 (14.9%) |
| Median Home Value | $214,286 |
| Average Home Value | $311,854 |
Housing Distribution
Address Breakdown
Residential
338
Single Family
338
Multi-Family
0
Businesses
20
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices