2706 Devon Vale StLawrencevilleGA30044
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 5.99% gross rental yield, 2706 Devon Vale St, Lawrenceville, GA, 30044 in Lawrenceville is priced for capital growth, not immediate cash flow. The $508,620 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $140,522 by year five, with $4,684/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (1.11) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $146,258.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6% | 7.0% |
| Monthly Cash Flow | $(733) | $1,500 |
City averages based on Lawrenceville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,538 |
| Total Monthly Debt Service | $3,068 |
| DSCR Ratio | 0.83x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2024
2,613 sqft lot
$N/A/sqft
$175 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30044, Lawrenceville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 33,135 (100%) |
| Owner Occupied HU | 19,639 (59.3%) |
| Renter Occupied HU | 12,389 (37.4%) |
| Vacant Housing Units | 1,107 ( 3.3%) |
| Median Home Value | $363,316 |
| Average Home Value | $395,437 |
Housing Distribution
Address Breakdown
Residential
31,132
Single Family
25,750
Multi-Family
5,382
Businesses
942
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 2024
2,613 sqft lot
$N/A/sqft
$175 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30044, Lawrenceville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 33,135 (100%) |
| Owner Occupied HU | 19,639 (59.3%) |
| Renter Occupied HU | 12,389 (37.4%) |
| Vacant Housing Units | 1,107 ( 3.3%) |
| Median Home Value | $363,316 |
| Average Home Value | $395,437 |
Housing Distribution
Address Breakdown
Residential
31,132
Single Family
25,750
Multi-Family
5,382
Businesses
942
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices