396 Willis RdLavoniaGA30553
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 396 Willis Rd, Lavonia, GA, 30553 in Lavonia earns a 8.09% gross yield at $355,000. Rent of $2,393/mo nets $232/mo after the $1,596/mo mortgage. The 1.50 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $98,080 and $3,270/yr in equity accumulation project a total cumulative return of $149,417.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 7.5% |
| Monthly Cash Flow | $232 | $300 |
City averages based on Lavonia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,393 |
| Total Monthly Debt Service | $2,019 |
| DSCR Ratio | 1.19x |
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
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30553, Lavonia, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,706 (100%) |
| Owner Occupied HU | 2,699 (57.4%) |
| Renter Occupied HU | 887 (18.8%) |
| Vacant Housing Units | 1,120 (23.8%) |
| Median Home Value | $239,749 |
| Average Home Value | $333,592 |
Housing Distribution
Address Breakdown
Residential
3,911
Single Family
3,887
Multi-Family
24
Businesses
413
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
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30553, Lavonia, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,706 (100%) |
| Owner Occupied HU | 2,699 (57.4%) |
| Renter Occupied HU | 887 (18.8%) |
| Vacant Housing Units | 1,120 (23.8%) |
| Median Home Value | $239,749 |
| Average Home Value | $333,592 |
Housing Distribution
Address Breakdown
Residential
3,911
Single Family
3,887
Multi-Family
24
Businesses
413
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices