3687 Waterford PlClarkstonGA30021
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3687 Waterford Pl, Clarkston, GA, 30021 in Clarkston speaks for itself: 11.97% gross on a $190,000 price, generating $1,895/mo in rent and $671/mo in net income after the $854/mo debt service. DSCR 2.22, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,057 stacks alongside $52,494 in projected five-year appreciation and $1,750/yr in principal reduction. Projected total cumulative return: $119,535.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12% | 7.5% |
| Monthly Cash Flow | $671 | $300 |
City averages based on Clarkston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,895 |
| Total Monthly Debt Service | $1,081 |
| DSCR Ratio | 1.75x |
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.
Townhouse
Built in 1984
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30021, Clarkston, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,328 (100%) |
| Owner Occupied HU | 2,163 (26.0%) |
| Renter Occupied HU | 5,613 (67.4%) |
| Vacant Housing Units | 552 ( 6.6%) |
| Median Home Value | $300,454 |
| Average Home Value | $411,053 |
Housing Distribution
Address Breakdown
Residential
8,523
Single Family
5,456
Multi-Family
3,067
Businesses
435
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
Townhouse
Built in 1984
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30021, Clarkston, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,328 (100%) |
| Owner Occupied HU | 2,163 (26.0%) |
| Renter Occupied HU | 5,613 (67.4%) |
| Vacant Housing Units | 552 ( 6.6%) |
| Median Home Value | $300,454 |
| Average Home Value | $411,053 |
Housing Distribution
Address Breakdown
Residential
8,523
Single Family
5,456
Multi-Family
3,067
Businesses
435
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices