333 Royal Crescent WayStockbridgeGA30281
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 333 Royal Crescent Way, Stockbridge, GA, 30281 in Stockbridge speaks for itself: 11.12% gross on a $250,000 price, generating $2,316/mo in rent and $746/mo in net income after the $1,124/mo debt service. DSCR 2.06, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,957 stacks alongside $69,070 in projected five-year appreciation and $2,303/yr in principal reduction. Projected total cumulative return: $145,873.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 6.5% |
| Monthly Cash Flow | $746 | $250 |
City averages based on Stockbridge market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,316 |
| Total Monthly Debt Service | $1,422 |
| 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 1998
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30281, Stockbridge, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,326 (100%) |
| Owner Occupied HU | 17,452 (61.6%) |
| Renter Occupied HU | 9,452 (33.4%) |
| Vacant Housing Units | 1,422 ( 5.0%) |
| Median Home Value | $313,465 |
| Average Home Value | $326,693 |
Housing Distribution
Address Breakdown
Residential
27,619
Single Family
22,882
Multi-Family
4,737
Businesses
2,392
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 1998
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30281, Stockbridge, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,326 (100%) |
| Owner Occupied HU | 17,452 (61.6%) |
| Renter Occupied HU | 9,452 (33.4%) |
| Vacant Housing Units | 1,422 ( 5.0%) |
| Median Home Value | $313,465 |
| Average Home Value | $326,693 |
Housing Distribution
Address Breakdown
Residential
27,619
Single Family
22,882
Multi-Family
4,737
Businesses
2,392
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: GAMLS
Mls ID: #10710254