358 Cemetery Rd #BLyerlyGA30730
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Lyerly rentals match the income profile of 358 Cemetery Rd #B, Lyerly, GA, 30730. Listed at $129,995, gross rent is $2,886/mo and net cash flow is $2,095/mo, a 26.64% yield well above national averages. DSCR 4.93 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $35,915 by year five with $1,197/yr in annual principal reduction, projecting $184,071 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 26.6% | 8.0% |
| Monthly Cash Flow | $2,095 | $1,200 |
City averages based on Lyerly market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,886 |
| Total Monthly Debt Service | $739 |
| DSCR Ratio | 3.90x |
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 2021
0.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30730, Lyerly, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 831 (100%) |
| Owner Occupied HU | 612 (73.6%) |
| Renter Occupied HU | 136 (16.4%) |
| Vacant Housing Units | 83 ( 10.0%) |
| Median Home Value | $100,000 |
| Average Home Value | $151,029 |
Housing Distribution
Address Breakdown
Residential
753
Single Family
753
Multi-Family
0
Businesses
37
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 2021
0.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30730, Lyerly, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 831 (100%) |
| Owner Occupied HU | 612 (73.6%) |
| Renter Occupied HU | 136 (16.4%) |
| Vacant Housing Units | 83 ( 10.0%) |
| Median Home Value | $100,000 |
| Average Home Value | $151,029 |
Housing Distribution
Address Breakdown
Residential
753
Single Family
753
Multi-Family
0
Businesses
37
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices