528 N Main St #23ReidsvilleGA30453
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 528 N Main St #23, Reidsville, GA, 30453 in Reidsville. Rental yield 4.69%. At $479,000 with 4.69% gross yield, current distributions are modest, but the 5% appreciation rate projects $132,339 in new equity by year five, complemented by $4,412/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.87) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $114,235.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.7% | 10.0% |
| Monthly Cash Flow | $(1,044) | $300 |
City averages based on Reidsville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,871 |
| Total Monthly Debt Service | $2,725 |
| DSCR Ratio | 0.69x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2022
50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30453, Reidsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,782 (100%) |
| Owner Occupied HU | 1,420 (51.0%) |
| Renter Occupied HU | 886 (31.8%) |
| Vacant Housing Units | 476 (17.1%) |
| Median Home Value | $115,772 |
| Average Home Value | $148,544 |
Housing Distribution
Address Breakdown
Residential
1,695
Single Family
1,682
Multi-Family
13
Businesses
173
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 2022
50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30453, Reidsville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,782 (100%) |
| Owner Occupied HU | 1,420 (51.0%) |
| Renter Occupied HU | 886 (31.8%) |
| Vacant Housing Units | 476 (17.1%) |
| Median Home Value | $115,772 |
| Average Home Value | $148,544 |
Housing Distribution
Address Breakdown
Residential
1,695
Single Family
1,682
Multi-Family
13
Businesses
173
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Al Randall • Mossy Oak Properties Coastal Land and Real Estate
Mls Name: REALSTACK
Mls ID: #89166