501 Williams StDublinGA31021
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 501 Williams St, Dublin, GA, 31021 in Dublin deserves attention. This $139,000 property earns $1,817/mo in rent, a 15.68% gross yield, and nets $971/mo after the $625/mo payment. DSCR 2.91 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $38,403 compounds alongside $1,280/yr in yearly equity build, for a total cumulative return of $115,172.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.7% | 8.0% |
| Monthly Cash Flow | $971 | $1,200 |
City averages based on Dublin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,817 |
| Total Monthly Debt Service | $791 |
| DSCR Ratio | 2.30x |
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 1963
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31021, Dublin, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,002 (100%) |
| Owner Occupied HU | 6,957 (53.5%) |
| Renter Occupied HU | 4,663 (35.9%) |
| Vacant Housing Units | 1,382 (10.6%) |
| Median Home Value | $224,126 |
| Average Home Value | $267,384 |
Housing Distribution
Address Breakdown
Residential
12,304
Single Family
12,022
Multi-Family
282
Businesses
1,136
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 1963
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31021, Dublin, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,002 (100%) |
| Owner Occupied HU | 6,957 (53.5%) |
| Renter Occupied HU | 4,663 (35.9%) |
| Vacant Housing Units | 1,382 (10.6%) |
| Median Home Value | $224,126 |
| Average Home Value | $267,384 |
Housing Distribution
Address Breakdown
Residential
12,304
Single Family
12,022
Multi-Family
282
Businesses
1,136
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices