474 Crowell RdPorterdaleGA30014
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 474 Crowell Rd, Porterdale, GA, 30014 in Porterdale hard to pass up. The 25.26% gross yield on a $199,000 purchase results in $4,189/mo in rent and $2,978/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (4.68). Annual cash flow of $35,737, five-year appreciation of $54,980, and $1,833/yr in equity build-up combine for a projected total cumulative return of $266,982.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 25.3% | 7.0% |
| Monthly Cash Flow | $2,978 | $300 |
City averages based on Porterdale market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,189 |
| Total Monthly Debt Service | $1,132 |
| DSCR Ratio | 3.70x |
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.
Lot
Built in 1941
3.78 Acres lot
$N/A/sqft
No HOA
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
Lot
Built in 1941
3.78 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lauren Carr • The Legacy Real estate Group, LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7467481
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2024 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)