397 S Gordon RdMabletonGA30126
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 397 S Gordon Rd, Mableton, GA, 30126 in Mableton hard to pass up. The 11.03% gross yield on a $585,500 purchase results in $5,382/mo in rent and $1,819/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.04). Annual cash flow of $21,823, five-year appreciation of $161,763, and $5,393/yr in equity build-up combine for a projected total cumulative return of $338,783.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.0% |
| Monthly Cash Flow | $1,819 | $300 |
City averages based on Mableton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,382 |
| Total Monthly Debt Service | $3,330 |
| DSCR Ratio | 1.62x |
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 2024
1.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30126, Mableton, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,566 (100%) |
| Owner Occupied HU | 12,390 (70.5%) |
| Renter Occupied HU | 4,262 (24.3%) |
| Vacant Housing Units | 914 ( 5.2%) |
| Median Home Value | $409,723 |
| Average Home Value | $438,124 |
Housing Distribution
Address Breakdown
Residential
16,906
Single Family
14,304
Multi-Family
2,602
Businesses
1,316
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 2024
1.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30126, Mableton, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,566 (100%) |
| Owner Occupied HU | 12,390 (70.5%) |
| Renter Occupied HU | 4,262 (24.3%) |
| Vacant Housing Units | 914 ( 5.2%) |
| Median Home Value | $409,723 |
| Average Home Value | $438,124 |
Housing Distribution
Address Breakdown
Residential
16,906
Single Family
14,304
Multi-Family
2,602
Businesses
1,316
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices