2650 N Lizella RdLizellaGA31052
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 2650 N Lizella Rd, Lizella, GA, 31052 in Lizella deserves attention. This $389,000 property earns $4,745/mo in rent, a 14.64% gross yield, and nets $2,344/mo after the $1,749/mo payment. DSCR 2.71 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $107,474 compounds alongside $3,583/yr in yearly equity build, for a total cumulative return of $298,317.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.6% | 6.0% |
| Monthly Cash Flow | $2,344 | $1,200 |
City averages based on Lizella market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,745 |
| Total Monthly Debt Service | $2,246 |
| DSCR Ratio | 2.11x |
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 1995
1.07 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31052, Lizella, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,758 (100%) |
| Owner Occupied HU | 3,084 (82.1%) |
| Renter Occupied HU | 452 (12.0%) |
| Vacant Housing Units | 222 ( 5.9%) |
| Median Home Value | $277,756 |
| Average Home Value | $324,331 |
Housing Distribution
Address Breakdown
Residential
3,597
Single Family
3,597
Multi-Family
0
Businesses
97
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 1995
1.07 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31052, Lizella, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,758 (100%) |
| Owner Occupied HU | 3,084 (82.1%) |
| Renter Occupied HU | 452 (12.0%) |
| Vacant Housing Units | 222 ( 5.9%) |
| Median Home Value | $277,756 |
| Average Home Value | $324,331 |
Housing Distribution
Address Breakdown
Residential
3,597
Single Family
3,597
Multi-Family
0
Businesses
97
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices