213 Gray Hill School RdWest PointGA31833
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow213 Gray Hill School Rd, West Point, GA, 31833 in West Point earns its strong cash-flow label: 21.05% yield, $1,930/mo rent, $1,260/mo net income, DSCR 3.90. The $110,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $30,391 by year five. Combined with $1,013/yr in principal paydown, total projected return reaches $122,761.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 21.1% | 7.2% |
| Monthly Cash Flow | $1,260 | $250 |
City averages based on West Point market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,930 |
| Total Monthly Debt Service | $626 |
| DSCR Ratio | 3.08x |
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 2000
1.95 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31833, West Point, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,110 (100%) |
| Owner Occupied HU | 1,945 (62.5%) |
| Renter Occupied HU | 822 (26.4%) |
| Vacant Housing Units | 343 (11.0%) |
| Median Home Value | $233,408 |
| Average Home Value | $243,040 |
Housing Distribution
Address Breakdown
Residential
2,882
Single Family
2,541
Multi-Family
341
Businesses
320
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 2000
1.95 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31833, West Point, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,110 (100%) |
| Owner Occupied HU | 1,945 (62.5%) |
| Renter Occupied HU | 822 (26.4%) |
| Vacant Housing Units | 343 (11.0%) |
| Median Home Value | $233,408 |
| Average Home Value | $243,040 |
Housing Distribution
Address Breakdown
Residential
2,882
Single Family
2,541
Multi-Family
341
Businesses
320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices