514 Johnstonville RdBarnesvilleGA30204
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 514 Johnstonville Rd, Barnesville, GA, 30204 in Barnesville speaks for itself: 21.94% gross on a $119,000 price, generating $2,176/mo in rent and $1,451/mo in net income after the $535/mo debt service. DSCR 4.07, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $17,416 stacks alongside $32,878 in projected five-year appreciation and $1,096/yr in principal reduction. Projected total cumulative return: $138,545.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 21.9% | 8.0% |
| Monthly Cash Flow | $1,451 | $300 |
City averages based on Barnesville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,176 |
| Total Monthly Debt Service | $677 |
| DSCR Ratio | 3.21x |
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.
Multi Family
Built in 1983
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30204, Barnesville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,754 (100%) |
| Owner Occupied HU | 3,525 (61.3%) |
| Renter Occupied HU | 1,680 (29.2%) |
| Vacant Housing Units | 549 ( 9.5%) |
| Median Home Value | $273,214 |
| Average Home Value | $282,743 |
Housing Distribution
Address Breakdown
Residential
5,300
Single Family
5,188
Multi-Family
112
Businesses
479
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
Multi Family
Built in 1983
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30204, Barnesville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,754 (100%) |
| Owner Occupied HU | 3,525 (61.3%) |
| Renter Occupied HU | 1,680 (29.2%) |
| Vacant Housing Units | 549 ( 9.5%) |
| Median Home Value | $273,214 |
| Average Home Value | $282,743 |
Housing Distribution
Address Breakdown
Residential
5,300
Single Family
5,188
Multi-Family
112
Businesses
479
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices