319 Madisons WayWaleskaGA30183
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 319 Madisons Way, Waleska, GA, 30183 in Waleska hard to pass up. The 11.21% gross yield on a $470,000 purchase results in $4,390/mo in rent and $1,505/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.08). Annual cash flow of $18,062, five-year appreciation of $129,852, and $4,329/yr in equity build-up combine for a projected total cumulative return of $275,020.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.0% |
| Monthly Cash Flow | $1,505 | $300 |
City averages based on Waleska market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,390 |
| Total Monthly Debt Service | $2,697 |
| DSCR Ratio | 1.63x |
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 2005
0.81 Acres lot
$N/A/sqft
$250 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30183, Waleska, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,836 (100%) |
| Owner Occupied HU | 2,292 (80.8%) |
| Renter Occupied HU | 236 ( 8.3%) |
| Vacant Housing Units | 308 (10.9%) |
| Median Home Value | $535,849 |
| Average Home Value | $529,976 |
Housing Distribution
Address Breakdown
Residential
2,808
Single Family
1,861
Multi-Family
947
Businesses
84
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 2005
0.81 Acres lot
$N/A/sqft
$250 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30183, Waleska, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,836 (100%) |
| Owner Occupied HU | 2,292 (80.8%) |
| Renter Occupied HU | 236 ( 8.3%) |
| Vacant Housing Units | 308 (10.9%) |
| Median Home Value | $535,849 |
| Average Home Value | $529,976 |
Housing Distribution
Address Breakdown
Residential
2,808
Single Family
1,861
Multi-Family
947
Businesses
84
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices