231 Timberlane DrDanielsvilleGA30633
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 231 Timberlane Dr, Danielsville, GA, 30633 in Danielsville. Priced at $125,000, it generates $1,495/mo in gross rent and $734/mo in net monthly cash flow, a 14.35% yield that comfortably supports the 2.66 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,813. Five-year appreciation: $34,535. Equity from principal paydown: $1,151/yr. Total projected cumulative return: $94,651.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.4% | 6.0% |
| Monthly Cash Flow | $734 | $150 |
City averages based on Danielsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,495 |
| Total Monthly Debt Service | $711 |
| DSCR Ratio | 2.10x |
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 1985
2.17 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30633, Danielsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,771 (100%) |
| Owner Occupied HU | 2,734 (72.5%) |
| Renter Occupied HU | 787 (20.9%) |
| Vacant Housing Units | 250 ( 6.6%) |
| Median Home Value | $252,500 |
| Average Home Value | $286,510 |
Housing Distribution
Address Breakdown
Residential
3,633
Single Family
3,633
Multi-Family
0
Businesses
230
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 1985
2.17 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30633, Danielsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,771 (100%) |
| Owner Occupied HU | 2,734 (72.5%) |
| Renter Occupied HU | 787 (20.9%) |
| Vacant Housing Units | 250 ( 6.6%) |
| Median Home Value | $252,500 |
| Average Home Value | $286,510 |
Housing Distribution
Address Breakdown
Residential
3,633
Single Family
3,633
Multi-Family
0
Businesses
230
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kari King • Keller Williams Lanier Partners
Mls Name: GAMLS
Mls Provider:
Mls ID: #10489904