226 The Villas WayKingslandGA31548
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow226 The Villas Way, Kingsland, GA, 31548 in Kingsland earns its strong cash-flow label: 14.67% yield, $3,874/mo rent, $1,828/mo net income, DSCR 2.72. The $316,900 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 $87,554 by year five. Combined with $2,919/yr in principal paydown, total projected return reaches $238,222.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.7% | 8.0% |
| Monthly Cash Flow | $1,828 | $1,200 |
City averages based on Kingsland market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,874 |
| Total Monthly Debt Service | $1,919 |
| DSCR Ratio | 2.02x |
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 2024
6,098 sqft lot
$N/A/sqft
$1,400 annually HOA
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 2024
6,098 sqft lot
$N/A/sqft
$1,400 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices