30 Lilly Barss RdHawkinsvilleGA31036
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play30 Lilly Barss Rd, Hawkinsville, GA, 31036 in Hawkinsville is priced for appreciation, not yield. Rental yield 2.71%. At $675,000 with a 2.71% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $186,490 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.50) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $89,388.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.7% | 8.0% |
| Monthly Cash Flow | $(2,584) | $300 |
City averages based on Hawkinsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,524 |
| Total Monthly Debt Service | $3,840 |
| DSCR Ratio | 0.40x |
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.
Single Family
Built in 1987
61.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31036, Hawkinsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,825 (100%) |
| Owner Occupied HU | 2,986 (61.9%) |
| Renter Occupied HU | 1,078 (22.3%) |
| Vacant Housing Units | 761 (15.8%) |
| Median Home Value | $205,710 |
| Average Home Value | $236,855 |
Housing Distribution
Address Breakdown
Residential
4,041
Single Family
4,000
Multi-Family
41
Businesses
326
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 1987
61.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31036, Hawkinsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,825 (100%) |
| Owner Occupied HU | 2,986 (61.9%) |
| Renter Occupied HU | 1,078 (22.3%) |
| Vacant Housing Units | 761 (15.8%) |
| Median Home Value | $205,710 |
| Average Home Value | $236,855 |
Housing Distribution
Address Breakdown
Residential
4,041
Single Family
4,000
Multi-Family
41
Businesses
326
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brandi Faircloth • ROBINS REALTY GROUP LLC
Mls Name: CGMLS
Mls ID: #252736
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.