46 Deerfield CirEllavilleGA31806
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 46 Deerfield Cir, Ellaville, GA, 31806 in Ellaville earns a 10.47% gross yield at $147,000. Rent of $1,283/mo nets $388/mo after the $661/mo mortgage. The 1.94 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $40,613 and $1,354/yr in equity accumulation project a total cumulative return of $80,659.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 8.0% |
| Monthly Cash Flow | $388 | $400 |
City averages based on Ellaville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,283 |
| Total Monthly Debt Service | $836 |
| DSCR Ratio | 1.53x |
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.
Manufactured
Built in 1990
1.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31806, Ellaville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,903 (100%) |
| Owner Occupied HU | 1,294 (68.0%) |
| Renter Occupied HU | 395 (20.8%) |
| Vacant Housing Units | 214 (11.2%) |
| Median Home Value | $202,189 |
| Average Home Value | $205,394 |
Housing Distribution
Address Breakdown
Residential
1,442
Single Family
1,442
Multi-Family
0
Businesses
126
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
Manufactured
Built in 1990
1.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31806, Ellaville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,903 (100%) |
| Owner Occupied HU | 1,294 (68.0%) |
| Renter Occupied HU | 395 (20.8%) |
| Vacant Housing Units | 214 (11.2%) |
| Median Home Value | $202,189 |
| Average Home Value | $205,394 |
Housing Distribution
Address Breakdown
Residential
1,442
Single Family
1,442
Multi-Family
0
Businesses
126
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices