4031 Silverstone DrBraseltonGA30517
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 4031 Silverstone Dr, Braselton, GA, 30517 in Braselton. Priced at $823,000, it generates $10,054/mo in gross rent and $5,045/mo in net monthly cash flow, a 14.66% yield that comfortably supports the 2.72 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $60,536. Five-year appreciation: $227,380. Equity from principal paydown: $7,580/yr. Total projected cumulative return: $636,360.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.7% | 7.0% |
| Monthly Cash Flow | $5,045 | $250 |
City averages based on Braselton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $10,054 |
| Total Monthly Debt Service | $4,681 |
| DSCR Ratio | 2.15x |
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 2018
1.80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30517, Braselton, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,335 (100%) |
| Owner Occupied HU | 6,296 (85.8%) |
| Renter Occupied HU | 731 ( 10.0%) |
| Vacant Housing Units | 308 ( 4.2%) |
| Median Home Value | $398,428 |
| Average Home Value | $481,985 |
Housing Distribution
Address Breakdown
Residential
6,794
Single Family
6,584
Multi-Family
210
Businesses
623
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 2018
1.80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30517, Braselton, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,335 (100%) |
| Owner Occupied HU | 6,296 (85.8%) |
| Renter Occupied HU | 731 ( 10.0%) |
| Vacant Housing Units | 308 ( 4.2%) |
| Median Home Value | $398,428 |
| Average Home Value | $481,985 |
Housing Distribution
Address Breakdown
Residential
6,794
Single Family
6,584
Multi-Family
210
Businesses
623
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices