51 Bear Grass RdMurrayvilleGA30564
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 51 Bear Grass Rd, Murrayville, GA, 30564 in Murrayville. Priced at $375,000, it generates $3,125/mo in gross rent and $842/mo in net monthly cash flow, a 10% yield that comfortably supports the 1.85 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,110. Five-year appreciation: $103,606. Equity from principal paydown: $3,454/yr. Total projected cumulative return: $196,316.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 6.0% |
| Monthly Cash Flow | $842 | $300 |
City averages based on Murrayville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,125 |
| Total Monthly Debt Service | $2,133 |
| DSCR Ratio | 1.46x |
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 2000
2.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30564, Murrayville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,052 (100%) |
| Owner Occupied HU | 1,498 (73.0%) |
| Renter Occupied HU | 355 (17.3%) |
| Vacant Housing Units | 199 ( 9.7%) |
| Median Home Value | $398,619 |
| Average Home Value | $532,061 |
Housing Distribution
Address Breakdown
Residential
1,923
Single Family
1,923
Multi-Family
0
Businesses
156
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 2000
2.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30564, Murrayville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,052 (100%) |
| Owner Occupied HU | 1,498 (73.0%) |
| Renter Occupied HU | 355 (17.3%) |
| Vacant Housing Units | 199 ( 9.7%) |
| Median Home Value | $398,619 |
| Average Home Value | $532,061 |
Housing Distribution
Address Breakdown
Residential
1,923
Single Family
1,923
Multi-Family
0
Businesses
156
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices