209 Pebble Hill CirSylvesterGA31791
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid fundamentals define the investment case at 209 Pebble Hill Cir, Sylvester, GA, 31791 in Sylvester: $1,032/mo in rent, $302/mo in net income, 10.32% gross yield, 1.91 DSCR, all at $120,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $33,154 in appreciation and $1,105/yr in principal paydown projects total cumulative return of $64,833.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 8.0% |
| Monthly Cash Flow | $302 | $1,500 |
City averages based on Sylvester market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,032 |
| Total Monthly Debt Service | $683 |
| DSCR Ratio | 1.51x |
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.
Manufactured
Built in 1993
1.08 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31791, Sylvester, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,957 (100%) |
| Owner Occupied HU | 2,995 (60.4%) |
| Renter Occupied HU | 1,358 (27.4%) |
| Vacant Housing Units | 604 (12.2%) |
| Median Home Value | $119,441 |
| Average Home Value | $161,953 |
Housing Distribution
Address Breakdown
Residential
4,799
Single Family
4,791
Multi-Family
8
Businesses
449
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
Manufactured
Built in 1993
1.08 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31791, Sylvester, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,957 (100%) |
| Owner Occupied HU | 2,995 (60.4%) |
| Renter Occupied HU | 1,358 (27.4%) |
| Vacant Housing Units | 604 (12.2%) |
| Median Home Value | $119,441 |
| Average Home Value | $161,953 |
Housing Distribution
Address Breakdown
Residential
4,799
Single Family
4,791
Multi-Family
8
Businesses
449
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Haley Owens • Re/Max Of Albany
Mls Name: SWGMLS
Mls ID: #164734
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.