37 Hidden Canyon CtBuena VistaGA31803
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 37 Hidden Canyon Ct, Buena Vista, GA, 31803 in Buena Vista. At $280,000 it earns $2,007/mo in rent and distributes $303/mo to the owner after the $1,259/mo payment, a consistent 8.6% yield. DSCR 1.59 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $77,359 in value; $2,579/yr in principal paydown compounds ownership stake. Total projected return: $125,569.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 9.0% |
| Monthly Cash Flow | $303 | $300 |
City averages based on Buena Vista market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,007 |
| Total Monthly Debt Service | $1,593 |
| DSCR Ratio | 1.26x |
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 2007
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31803, Buena Vista, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,277 (100%) |
| Owner Occupied HU | 1,348 (59.2%) |
| Renter Occupied HU | 588 (25.8%) |
| Vacant Housing Units | 341 (15.0%) |
| Median Home Value | $166,570 |
| Average Home Value | $195,254 |
Housing Distribution
Address Breakdown
Residential
1,712
Single Family
1,695
Multi-Family
17
Businesses
156
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 2007
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31803, Buena Vista, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,277 (100%) |
| Owner Occupied HU | 1,348 (59.2%) |
| Renter Occupied HU | 588 (25.8%) |
| Vacant Housing Units | 341 (15.0%) |
| Median Home Value | $166,570 |
| Average Home Value | $195,254 |
Housing Distribution
Address Breakdown
Residential
1,712
Single Family
1,695
Multi-Family
17
Businesses
156
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Terrell • Keller Williams Realty River Cities
Mls Name: CBORGA
Mls ID: #223332