267 Panacea LnDemorestGA30535
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Demorest rentals match the income profile of 267 Panacea Ln, Demorest, GA, 30535. Listed at $394,900, gross rent is $4,271/mo and net cash flow is $1,867/mo, a 12.98% yield well above national averages. DSCR 2.40 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $109,104 by year five with $3,637/yr in annual principal reduction, projecting $269,739 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13% | 7.0% |
| Monthly Cash Flow | $1,867 | $300 |
City averages based on Demorest market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,271 |
| Total Monthly Debt Service | $2,246 |
| DSCR Ratio | 1.90x |
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 2023
1.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30535, Demorest, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,437 (100%) |
| Owner Occupied HU | 2,411 (70.1%) |
| Renter Occupied HU | 704 (20.5%) |
| Vacant Housing Units | 322 ( 9.4%) |
| Median Home Value | $278,374 |
| Average Home Value | $308,770 |
Housing Distribution
Address Breakdown
Residential
3,075
Single Family
3,075
Multi-Family
0
Businesses
211
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 2023
1.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30535, Demorest, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,437 (100%) |
| Owner Occupied HU | 2,411 (70.1%) |
| Renter Occupied HU | 704 (20.5%) |
| Vacant Housing Units | 322 ( 9.4%) |
| Median Home Value | $278,374 |
| Average Home Value | $308,770 |
Housing Distribution
Address Breakdown
Residential
3,075
Single Family
3,075
Multi-Family
0
Businesses
211
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices