3075 Sycamore RdRoystonGA30662
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 3075 Sycamore Rd, Royston, GA, 30662 in Royston hard to pass up. The 14.19% gross yield on a $115,000 purchase results in $1,478/mo in rent and $717/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.86). Annual cash flow of $8,607, five-year appreciation of $31,772, and $1,059/yr in equity build-up combine for a projected total cumulative return of $93,635.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.2% | 7.0% |
| Monthly Cash Flow | $717 | $300 |
City averages based on Royston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,478 |
| Total Monthly Debt Service | $654 |
| DSCR Ratio | 2.26x |
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 N/A
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30662, Royston, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,960 (100%) |
| Owner Occupied HU | 2,426 (61.3%) |
| Renter Occupied HU | 1,077 (27.2%) |
| Vacant Housing Units | 457 (11.5%) |
| Median Home Value | $208,396 |
| Average Home Value | $247,736 |
Housing Distribution
Address Breakdown
Residential
3,760
Single Family
3,581
Multi-Family
179
Businesses
303
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 N/A
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30662, Royston, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,960 (100%) |
| Owner Occupied HU | 2,426 (61.3%) |
| Renter Occupied HU | 1,077 (27.2%) |
| Vacant Housing Units | 457 (11.5%) |
| Median Home Value | $208,396 |
| Average Home Value | $247,736 |
Housing Distribution
Address Breakdown
Residential
3,760
Single Family
3,581
Multi-Family
179
Businesses
303
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices