3190 Kelly StScottdaleGA30079
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Scottdale rentals match the income profile of 3190 Kelly St, Scottdale, GA, 30079. Listed at $393,000, gross rent is $4,418/mo and net cash flow is $2,027/mo, a 13.49% yield well above national averages. DSCR 2.50 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $108,579 by year five with $3,620/yr in annual principal reduction, projecting $279,255 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.5% | 6.5% |
| Monthly Cash Flow | $2,027 | $350 |
City averages based on Scottdale market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,418 |
| Total Monthly Debt Service | $2,235 |
| DSCR Ratio | 1.98x |
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 2024
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30079, Scottdale, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,729 (100%) |
| Owner Occupied HU | 710 (41.1%) |
| Renter Occupied HU | 910 (52.6%) |
| Vacant Housing Units | 109 ( 6.3%) |
| Median Home Value | $402,454 |
| Average Home Value | $435,197 |
Housing Distribution
Address Breakdown
Residential
1,638
Single Family
1,638
Multi-Family
0
Businesses
191
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 2024
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30079, Scottdale, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,729 (100%) |
| Owner Occupied HU | 710 (41.1%) |
| Renter Occupied HU | 910 (52.6%) |
| Vacant Housing Units | 109 ( 6.3%) |
| Median Home Value | $402,454 |
| Average Home Value | $435,197 |
Housing Distribution
Address Breakdown
Residential
1,638
Single Family
1,638
Multi-Family
0
Businesses
191
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices