4789 State Highway 67BrookletGA30415
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 4789 State Highway 67, Brooklet, GA, 30415 in Brooklet. Priced at $210,000, it generates $2,584/mo in gross rent and $1,306/mo in net monthly cash flow, a 14.76% yield that comfortably supports the 2.74 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $15,666. Five-year appreciation: $58,019. Equity from principal paydown: $1,934/yr. Total projected cumulative return: $163,591.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.8% | 6.0% |
| Monthly Cash Flow | $1,306 | $300 |
City averages based on Brooklet market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,584 |
| Total Monthly Debt Service | $1,195 |
| DSCR Ratio | 2.16x |
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 2000
1.61 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30415, Brooklet, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,262 (100%) |
| Owner Occupied HU | 2,473 (75.8%) |
| Renter Occupied HU | 575 (17.6%) |
| Vacant Housing Units | 214 ( 6.6%) |
| Median Home Value | $238,861 |
| Average Home Value | $246,639 |
Housing Distribution
Address Breakdown
Residential
3,147
Single Family
3,147
Multi-Family
0
Businesses
178
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 2000
1.61 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30415, Brooklet, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,262 (100%) |
| Owner Occupied HU | 2,473 (75.8%) |
| Renter Occupied HU | 575 (17.6%) |
| Vacant Housing Units | 214 ( 6.6%) |
| Median Home Value | $238,861 |
| Average Home Value | $246,639 |
Housing Distribution
Address Breakdown
Residential
3,147
Single Family
3,147
Multi-Family
0
Businesses
178
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices