4061 N Cooper Lake Rd SESmyrnaGA30082
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingFor first-time U.S. investors or those diversifying conservatively, 4061 N Cooper Lake Rd SE, Smyrna, GA, 30082 in Smyrna offers a clean, manageable entry. Rental yield 6.25%. DSCR 1.16 qualifies for Ziffy Mortgage's no-W2 mortgage for non-U.S. residents. Long-term: 5% annual appreciation projects $169,913 in additional property value over five years, with $5,664/yr in principal equity building ownership stake. Total projected cumulative return: $198,170.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.3% | 6.0% |
| Monthly Cash Flow | $(541) | $300 |
City averages based on Smyrna market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,202 |
| Total Monthly Debt Service | $3,498 |
| DSCR Ratio | 0.92x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1969
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30082, Smyrna, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,464 (100%) |
| Owner Occupied HU | 8,352 (67.0%) |
| Renter Occupied HU | 3,462 (27.8%) |
| Vacant Housing Units | 650 ( 5.2%) |
| Median Home Value | $483,359 |
| Average Home Value | $513,400 |
Housing Distribution
Address Breakdown
Residential
12,117
Single Family
9,552
Multi-Family
2,565
Businesses
507
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 1969
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30082, Smyrna, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,464 (100%) |
| Owner Occupied HU | 8,352 (67.0%) |
| Renter Occupied HU | 3,462 (27.8%) |
| Vacant Housing Units | 650 ( 5.2%) |
| Median Home Value | $483,359 |
| Average Home Value | $513,400 |
Housing Distribution
Address Breakdown
Residential
12,117
Single Family
9,552
Multi-Family
2,565
Businesses
507
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices