25 Quail RunDecaturGA30035
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 25 Quail Run, Decatur, GA, 30035 in Decatur speaks for itself: 17.33% gross on a $137,000 price, generating $1,979/mo in rent and $908/mo in net income after the $616/mo debt service. DSCR 3.21, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $10,896 stacks alongside $37,851 in projected five-year appreciation and $1,262/yr in principal reduction. Projected total cumulative return: $111,371.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17.3% | 5.8% |
| Monthly Cash Flow | $908 | $450 |
City averages based on Decatur market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,979 |
| Total Monthly Debt Service | $1,016 |
| DSCR Ratio | 1.95x |
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.
Townhouse
Built in 1973
1,306 sqft lot
$N/A/sqft
$2,844 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30035, Decatur, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,027 (100%) |
| Owner Occupied HU | 4,648 (51.5%) |
| Renter Occupied HU | 3,762 (41.7%) |
| Vacant Housing Units | 617 ( 6.8%) |
| Median Home Value | $263,019 |
| Average Home Value | $296,377 |
Housing Distribution
Address Breakdown
Residential
8,935
Single Family
6,970
Multi-Family
1,965
Businesses
769
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
Townhouse
Built in 1973
1,306 sqft lot
$N/A/sqft
$2,844 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30035, Decatur, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,027 (100%) |
| Owner Occupied HU | 4,648 (51.5%) |
| Renter Occupied HU | 3,762 (41.7%) |
| Vacant Housing Units | 617 ( 6.8%) |
| Median Home Value | $263,019 |
| Average Home Value | $296,377 |
Housing Distribution
Address Breakdown
Residential
8,935
Single Family
6,970
Multi-Family
1,965
Businesses
769
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices