2941 Caldwell Rd NE APT C8BrookhavenGA30319
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 2941 Caldwell Rd NE APT C8, Brookhaven, GA, 30319 in Brookhaven. Priced at $270,600, it generates $2,342/mo in gross rent and $695/mo in net monthly cash flow, a 10.39% yield that comfortably supports the 1.92 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,346. Five-year appreciation: $74,762. Equity from principal paydown: $2,492/yr. Total projected cumulative return: $147,226.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 6.5% |
| Monthly Cash Flow | $695 | $300 |
City averages based on Brookhaven market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,342 |
| Total Monthly Debt Service | $1,539 |
| DSCR Ratio | 1.52x |
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.
Condo
Built in 1963
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30319, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,847 (100%) |
| Owner Occupied HU | 11,337 (49.6%) |
| Renter Occupied HU | 9,835 (43.0%) |
| Vacant Housing Units | 1,675 ( 7.3%) |
| Median Home Value | $711,237 |
| Average Home Value | $804,216 |
Housing Distribution
Address Breakdown
Residential
21,002
Single Family
12,489
Multi-Family
8,513
Businesses
510
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
Condo
Built in 1963
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30319, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,847 (100%) |
| Owner Occupied HU | 11,337 (49.6%) |
| Renter Occupied HU | 9,835 (43.0%) |
| Vacant Housing Units | 1,675 ( 7.3%) |
| Median Home Value | $711,237 |
| Average Home Value | $804,216 |
Housing Distribution
Address Breakdown
Residential
21,002
Single Family
12,489
Multi-Family
8,513
Businesses
510
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: GAMLS
Mls ID: #10439717
Disclaimer: Copyright Georgia MLS. All rights reserved. Information is deemed reliable but not guaranteed.