3829 Brookwood BlvdRexGA30273
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 3829 Brookwood Blvd, Rex, GA, 30273 in Rex. Priced at $226,000, it generates $3,286/mo in gross rent and $1,829/mo in net monthly cash flow, a 17.45% yield that comfortably supports the 3.23 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $21,945. Five-year appreciation: $62,440. Equity from principal paydown: $2,081/yr. Total projected cumulative return: $203,705.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17.5% | 7.2% |
| Monthly Cash Flow | $1,829 | $250 |
City averages based on Rex market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,286 |
| Total Monthly Debt Service | $1,367 |
| DSCR Ratio | 2.40x |
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 2002
5,414 sqft lot
$N/A/sqft
$58 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30273, Rex, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,586 (100%) |
| Owner Occupied HU | 4,649 (70.6%) |
| Renter Occupied HU | 1,684 (25.6%) |
| Vacant Housing Units | 253 ( 3.8%) |
| Median Home Value | $241,980 |
| Average Home Value | $250,425 |
Housing Distribution
Address Breakdown
Residential
6,464
Single Family
6,464
Multi-Family
0
Businesses
310
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 2002
5,414 sqft lot
$N/A/sqft
$58 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30273, Rex, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,586 (100%) |
| Owner Occupied HU | 4,649 (70.6%) |
| Renter Occupied HU | 1,684 (25.6%) |
| Vacant Housing Units | 253 ( 3.8%) |
| Median Home Value | $241,980 |
| Average Home Value | $250,425 |
Housing Distribution
Address Breakdown
Residential
6,464
Single Family
6,464
Multi-Family
0
Businesses
310
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices