3952 Highway 174DanielsvilleGA30633
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder3952 Highway 174, Danielsville, GA, 30633 in Danielsville earns a respectable 7.63% gross yield at $269,000, but after the $1,210/mo mortgage the net cash flow is $73/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.41) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $74,320 over five years, making equity the dominant return driver. Total projected return: $106,573.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.0% |
| Monthly Cash Flow | $73 | $150 |
City averages based on Danielsville market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,710 |
| Total Monthly Debt Service | $1,530 |
| DSCR Ratio | 1.12x |
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 1958
1.07 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30633, Danielsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,771 (100%) |
| Owner Occupied HU | 2,734 (72.5%) |
| Renter Occupied HU | 787 (20.9%) |
| Vacant Housing Units | 250 ( 6.6%) |
| Median Home Value | $252,500 |
| Average Home Value | $286,510 |
Housing Distribution
Address Breakdown
Residential
3,633
Single Family
3,633
Multi-Family
0
Businesses
230
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 1958
1.07 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30633, Danielsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,771 (100%) |
| Owner Occupied HU | 2,734 (72.5%) |
| Renter Occupied HU | 787 (20.9%) |
| Vacant Housing Units | 250 ( 6.6%) |
| Median Home Value | $252,500 |
| Average Home Value | $286,510 |
Housing Distribution
Address Breakdown
Residential
3,633
Single Family
3,633
Multi-Family
0
Businesses
230
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Hive MLS
Mls ID: #CL355786