3510 Stonewall Pl SEAtlantaGA30339
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowReliable, bankable, and well-priced, 3510 Stonewall Pl SE, Atlanta, GA, 30339 in Atlanta delivers $2,281/mo in gross rent and $450/mo in net monthly income at a $222,000 entry. The 12.33% yield and 2.29 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $61,335 over five years and $2,045/yr in equity from loan paydown, total projected return is $115,151.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.3% | 4.8% |
| Monthly Cash Flow | $450 | $1,850 |
City averages based on Atlanta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,281 |
| Total Monthly Debt Service | $1,742 |
| DSCR Ratio | 1.31x |
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.
Condo
Built in 1974
N/A lot
$N/A/sqft
$425 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30339, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,801 (100%) |
| Owner Occupied HU | 5,869 (26.9%) |
| Renter Occupied HU | 13,492 (61.9%) |
| Vacant Housing Units | 2,440 (11.2%) |
| Median Home Value | $568,603 |
| Average Home Value | $704,549 |
Housing Distribution
Address Breakdown
Residential
20,059
Single Family
5,065
Multi-Family
14,994
Businesses
2,458
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
Condo
Built in 1974
N/A lot
$N/A/sqft
$425 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30339, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,801 (100%) |
| Owner Occupied HU | 5,869 (26.9%) |
| Renter Occupied HU | 13,492 (61.9%) |
| Vacant Housing Units | 2,440 (11.2%) |
| Median Home Value | $568,603 |
| Average Home Value | $704,549 |
Housing Distribution
Address Breakdown
Residential
20,059
Single Family
5,065
Multi-Family
14,994
Businesses
2,458
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tanya Pickens • Opendoor Brokerage, LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7359974
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)