50 Cabin RdNahuntaGA31553
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 50 Cabin Rd, Nahunta, GA, 31553 in Nahunta earns a 10.98% gross yield at $105,000. Rent of $961/mo nets $322/mo after the $472/mo mortgage. The 2.04 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $29,010 and $967/yr in equity accumulation project a total cumulative return of $60,495.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 7.0% |
| Monthly Cash Flow | $322 | $1,200 |
City averages based on Nahunta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $961 |
| Total Monthly Debt Service | $597 |
| DSCR Ratio | 1.61x |
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 1984
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31553, Nahunta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,565 (100%) |
| Owner Occupied HU | 1,596 (62.2%) |
| Renter Occupied HU | 518 (20.2%) |
| Vacant Housing Units | 451 (17.6%) |
| Median Home Value | $82,750 |
| Average Home Value | $109,176 |
Housing Distribution
Address Breakdown
Residential
2,022
Single Family
1,984
Multi-Family
38
Businesses
180
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 1984
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31553, Nahunta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,565 (100%) |
| Owner Occupied HU | 1,596 (62.2%) |
| Renter Occupied HU | 518 (20.2%) |
| Vacant Housing Units | 451 (17.6%) |
| Median Home Value | $82,750 |
| Average Home Value | $109,176 |
Housing Distribution
Address Breakdown
Residential
2,022
Single Family
1,984
Multi-Family
38
Businesses
180
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jamie Musgrove • Crossway Realty
Mls Name: GIAOR
Mls ID: #1648895
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.