412 Hill StWashingtonGA30673
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 412 Hill St, Washington, GA, 30673 in Washington earns a 10.16% gross yield at $155,900. Rent of $1,320/mo nets $371/mo after the $701/mo mortgage. The 1.88 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $43,072 and $1,436/yr in equity accumulation project a total cumulative return of $82,981.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 8.0% |
| Monthly Cash Flow | $371 | $200 |
City averages based on Washington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,320 |
| Total Monthly Debt Service | $887 |
| DSCR Ratio | 1.49x |
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
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30673, Washington, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,915 (100%) |
| Owner Occupied HU | 2,187 (55.9%) |
| Renter Occupied HU | 1,008 (25.7%) |
| Vacant Housing Units | 720 (18.4%) |
| Median Home Value | $120,746 |
| Average Home Value | $240,575 |
Housing Distribution
Address Breakdown
Residential
3,103
Single Family
3,067
Multi-Family
36
Businesses
364
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
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30673, Washington, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,915 (100%) |
| Owner Occupied HU | 2,187 (55.9%) |
| Renter Occupied HU | 1,008 (25.7%) |
| Vacant Housing Units | 720 (18.4%) |
| Median Home Value | $120,746 |
| Average Home Value | $240,575 |
Housing Distribution
Address Breakdown
Residential
3,103
Single Family
3,067
Multi-Family
36
Businesses
364
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrew Prescott • Remax Reinvented
Mls Name: REALTORS of Greater Augusta
Mls Provider:
Mls ID: #537698
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.