525 Dove LnEast DublinGA31027
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis is a cash-flow-light asset: 525 Dove Ln, East Dublin, GA, 31027 in East Dublin, $199,900, 8.26% gross yield, $159/mo net income. Consider it a market-entry position, the $1,375/mo rent covers the $899/mo payment with a margin, and 5%/yr appreciation is projected to add $55,229 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.53) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $85,898.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 8.5% |
| Monthly Cash Flow | $159 | $1,200 |
City averages based on East Dublin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,375 |
| Total Monthly Debt Service | $1,137 |
| DSCR Ratio | 1.21x |
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.
Single Family
Built in N/A
1.38 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31027, Dublin, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,531 (100%) |
| Owner Occupied HU | 2,590 (57.2%) |
| Renter Occupied HU | 1,250 (27.6%) |
| Vacant Housing Units | 691 (15.3%) |
| Median Home Value | $98,031 |
| Average Home Value | $150,710 |
Housing Distribution
Address Breakdown
Residential
4,314
Single Family
4,314
Multi-Family
0
Businesses
220
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 N/A
1.38 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31027, Dublin, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,531 (100%) |
| Owner Occupied HU | 2,590 (57.2%) |
| Renter Occupied HU | 1,250 (27.6%) |
| Vacant Housing Units | 691 (15.3%) |
| Median Home Value | $98,031 |
| Average Home Value | $150,710 |
Housing Distribution
Address Breakdown
Residential
4,314
Single Family
4,314
Multi-Family
0
Businesses
220
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aaron Alderman • Alderman Realty
Mls Name: Douglas Coffee County BOR
Mls ID: #114364