487 Reflection Drs #34StockbridgeGA30281
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 487 Reflection Drs #34, Stockbridge, GA, 30281 in Stockbridge worth modelling. At $329,205 with a 7.76% gross yield, the $2,130/mo rent leaves $126/mo after the $1,480/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.44 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $90,953 by year five; $3,032/yr in principal reduction adds further equity. Total projected return: $132,858.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 6.5% |
| Monthly Cash Flow | $126 | $250 |
City averages based on Stockbridge market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,130 |
| Total Monthly Debt Service | $1,873 |
| DSCR Ratio | 1.14x |
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 2024
2,613 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30281, Stockbridge, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,326 (100%) |
| Owner Occupied HU | 17,452 (61.6%) |
| Renter Occupied HU | 9,452 (33.4%) |
| Vacant Housing Units | 1,422 ( 5.0%) |
| Median Home Value | $313,465 |
| Average Home Value | $326,693 |
Housing Distribution
Address Breakdown
Residential
27,619
Single Family
22,882
Multi-Family
4,737
Businesses
2,392
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 2024
2,613 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30281, Stockbridge, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,326 (100%) |
| Owner Occupied HU | 17,452 (61.6%) |
| Renter Occupied HU | 9,452 (33.4%) |
| Vacant Housing Units | 1,422 ( 5.0%) |
| Median Home Value | $313,465 |
| Average Home Value | $326,693 |
Housing Distribution
Address Breakdown
Residential
27,619
Single Family
22,882
Multi-Family
4,737
Businesses
2,392
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices