528 Wauka DrDemorestGA30535
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow528 Wauka Dr, Demorest, GA, 30535 in Demorest earns its strong cash-flow label: 11.33% yield, $4,189/mo rent, $1,440/mo net income, DSCR 2.10. The $443,572 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $122,551 by year five. Combined with $4,085/yr in principal paydown, total projected return reaches $260,833.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 7.0% |
| Monthly Cash Flow | $1,440 | $300 |
City averages based on Demorest market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,189 |
| Total Monthly Debt Service | $2,573 |
| DSCR Ratio | 1.63x |
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 2024
7,840 sqft lot
$N/A/sqft
$600 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30535, Demorest, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,437 (100%) |
| Owner Occupied HU | 2,411 (70.1%) |
| Renter Occupied HU | 704 (20.5%) |
| Vacant Housing Units | 322 ( 9.4%) |
| Median Home Value | $278,374 |
| Average Home Value | $308,770 |
Housing Distribution
Address Breakdown
Residential
3,075
Single Family
3,075
Multi-Family
0
Businesses
211
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 2024
7,840 sqft lot
$N/A/sqft
$600 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30535, Demorest, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,437 (100%) |
| Owner Occupied HU | 2,411 (70.1%) |
| Renter Occupied HU | 704 (20.5%) |
| Vacant Housing Units | 322 ( 9.4%) |
| Median Home Value | $278,374 |
| Average Home Value | $308,770 |
Housing Distribution
Address Breakdown
Residential
3,075
Single Family
3,075
Multi-Family
0
Businesses
211
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Bishop • Adams Homes Realty Inc
Mls Name: GAMLS
Mls Provider:
Mls ID: #10492115
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.