2742 Riverpine Trl Homesite 170AtlantaGA30331
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 2742 Riverpine Trl Homesite 170, Atlanta, GA, 30331 in Atlanta. Priced at $445,990, it generates $3,880/mo in gross rent and $1,107/mo in net monthly cash flow, a 10.44% yield that comfortably supports the 1.84 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $13,287. Five-year appreciation: $123,219. Equity from principal paydown: $3,739/yr. Total projected cumulative return: $235,562.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 4.8% |
| Monthly Cash Flow | $1,107 | $1,850 |
City averages based on Atlanta market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,880 |
| Total Monthly Debt Service | $2,646 |
| DSCR Ratio | 1.47x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
0.84 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30331, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,212 (100%) |
| Owner Occupied HU | 14,702 (52.1%) |
| Renter Occupied HU | 11,751 (41.7%) |
| Vacant Housing Units | 1,759 ( 6.2%) |
| Median Home Value | $328,675 |
| Average Home Value | $405,785 |
Housing Distribution
Address Breakdown
Residential
26,963
Single Family
21,014
Multi-Family
5,949
Businesses
1,033
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
