4430 Tilly Mill Rd UNIT 1301DunwoodyGA30360
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 4430 Tilly Mill Rd UNIT 1301, Dunwoody, GA, 30360 in Dunwoody speaks for itself: 10.09% gross on a $265,000 price, generating $2,228/mo in rent and $616/mo in net income after the $1,192/mo debt service. DSCR 1.87, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $7,387 stacks alongside $73,215 in projected five-year appreciation and $2,441/yr in principal reduction. Projected total cumulative return: $139,975.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.0% |
| Monthly Cash Flow | $616 | $1,500 |
City averages based on Dunwoody market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,228 |
| Total Monthly Debt Service | $1,507 |
| DSCR Ratio | 1.48x |
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.
Condo
Built in 1970
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30360, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,163 (100%) |
| Owner Occupied HU | 3,032 (42.3%) |
| Renter Occupied HU | 3,757 (52.5%) |
| Vacant Housing Units | 374 ( 5.2%) |
| Median Home Value | $433,333 |
| Average Home Value | $467,183 |
Housing Distribution
Address Breakdown
Residential
6,828
Single Family
4,449
Multi-Family
2,379
Businesses
561
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
Condo
Built in 1970
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30360, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,163 (100%) |
| Owner Occupied HU | 3,032 (42.3%) |
| Renter Occupied HU | 3,757 (52.5%) |
| Vacant Housing Units | 374 ( 5.2%) |
| Median Home Value | $433,333 |
| Average Home Value | $467,183 |
Housing Distribution
Address Breakdown
Residential
6,828
Single Family
4,449
Multi-Family
2,379
Businesses
561
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices