3 Waddell RdWoodburyGA30293
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 3 Waddell Rd, Woodbury, GA, 30293 in Woodbury earns a 9.69% gross yield at $393,500. Rent of $3,176/mo nets $781/mo after the $1,769/mo mortgage. The 1.80 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $108,717 and $3,624/yr in equity accumulation project a total cumulative return of $199,367.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 6.0% |
| Monthly Cash Flow | $781 | $300 |
City averages based on Woodbury market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,176 |
| Total Monthly Debt Service | $2,238 |
| DSCR Ratio | 1.42x |
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 2025
4 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30293, Woodbury, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,234 (100%) |
| Owner Occupied HU | 826 (66.9%) |
| Renter Occupied HU | 267 (21.6%) |
| Vacant Housing Units | 141 (11.4%) |
| Median Home Value | $190,556 |
| Average Home Value | $199,894 |
Housing Distribution
Address Breakdown
Residential
1,059
Single Family
1,059
Multi-Family
0
Businesses
89
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 2025
4 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30293, Woodbury, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,234 (100%) |
| Owner Occupied HU | 826 (66.9%) |
| Renter Occupied HU | 267 (21.6%) |
| Vacant Housing Units | 141 (11.4%) |
| Median Home Value | $190,556 |
| Average Home Value | $199,894 |
Housing Distribution
Address Breakdown
Residential
1,059
Single Family
1,059
Multi-Family
0
Businesses
89
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices