3595 Woodbriar Cir APT DTuckerGA30084
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowTight but positive: 3595 Woodbriar Cir APT D, Tucker, GA, 30084 in Tucker at $139,500 earns $1,283/mo in rent and nets $115/mo after the $627/mo payment, a 11.03% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $38,541 over five years. Ziffy Mortgage underwrites this on a 2.05 DSCR without U.S. credit history. With $1,285/yr in principal paydown, total projected return reaches $61,696.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.0% |
| Monthly Cash Flow | $115 | $250 |
City averages based on Tucker market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,283 |
| Total Monthly Debt Service | $1,112 |
| DSCR Ratio | 1.15x |
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 1975
287.50 sqft lot
$N/A/sqft
$309 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30084, Tucker, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,255 (100%) |
| Owner Occupied HU | 10,168 (58.9%) |
| Renter Occupied HU | 6,041 (35.0%) |
| Vacant Housing Units | 1,046 ( 6.1%) |
| Median Home Value | $362,801 |
| Average Home Value | $409,862 |
Housing Distribution
Address Breakdown
Residential
16,261
Single Family
12,611
Multi-Family
3,650
Businesses
2,037
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 1975
287.50 sqft lot
$N/A/sqft
$309 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30084, Tucker, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,255 (100%) |
| Owner Occupied HU | 10,168 (58.9%) |
| Renter Occupied HU | 6,041 (35.0%) |
| Vacant Housing Units | 1,046 ( 6.1%) |
| Median Home Value | $362,801 |
| Average Home Value | $409,862 |
Housing Distribution
Address Breakdown
Residential
16,261
Single Family
12,611
Multi-Family
3,650
Businesses
2,037
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices