275 W Adams StTennilleGA31089
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 275 W Adams St, Tennille, GA, 31089 in Tennille earns a 9.73% gross yield at $242,900. Rent of $1,970/mo nets $456/mo after the $1,092/mo mortgage. The 1.80 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $67,109 and $2,237/yr in equity accumulation project a total cumulative return of $121,510.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 8.0% |
| Monthly Cash Flow | $456 | $150 |
City averages based on Tennille market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,970 |
| Total Monthly Debt Service | $1,418 |
| DSCR Ratio | 1.39x |
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 1955
1.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31089, Tennille, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,075 (100%) |
| Owner Occupied HU | 1,200 (57.8%) |
| Renter Occupied HU | 625 (30.1%) |
| Vacant Housing Units | 250 (12.0%) |
| Median Home Value | $155,331 |
| Average Home Value | $241,219 |
Housing Distribution
Address Breakdown
Residential
1,945
Single Family
1,856
Multi-Family
89
Businesses
85
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 1955
1.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31089, Tennille, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,075 (100%) |
| Owner Occupied HU | 1,200 (57.8%) |
| Renter Occupied HU | 625 (30.1%) |
| Vacant Housing Units | 250 (12.0%) |
| Median Home Value | $155,331 |
| Average Home Value | $241,219 |
Housing Distribution
Address Breakdown
Residential
1,945
Single Family
1,856
Multi-Family
89
Businesses
85
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices