233 E 5th AveBuena VistaGA31803
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Buena Vista rental at 233 E 5th Ave, Buena Vista, GA, 31803 sits in the solid-income band: 10.47% gross yield, $1,632/mo rent, $494/mo net after the $841/mo debt service, DSCR 1.94. Entry price of $187,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $51,665 and $1,722/yr in principal reduction bring total cumulative return to $102,638.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 9.0% |
| Monthly Cash Flow | $494 | $300 |
City averages based on Buena Vista market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,632 |
| Total Monthly Debt Service | $1,064 |
| 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 1893
0.93 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31803, Buena Vista, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,277 (100%) |
| Owner Occupied HU | 1,348 (59.2%) |
| Renter Occupied HU | 588 (25.8%) |
| Vacant Housing Units | 341 (15.0%) |
| Median Home Value | $166,570 |
| Average Home Value | $195,254 |
Housing Distribution
Address Breakdown
Residential
1,712
Single Family
1,695
Multi-Family
17
Businesses
156
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 1893
0.93 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31803, Buena Vista, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,277 (100%) |
| Owner Occupied HU | 1,348 (59.2%) |
| Renter Occupied HU | 588 (25.8%) |
| Vacant Housing Units | 341 (15.0%) |
| Median Home Value | $166,570 |
| Average Home Value | $195,254 |
Housing Distribution
Address Breakdown
Residential
1,712
Single Family
1,695
Multi-Family
17
Businesses
156
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Daniel • Broadmoor Realty Company
Mls Name: CBORGA
Mls ID: #214081