532 Regency TrlAcworthGA30102
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 532 Regency Trl, Acworth, GA, 30102 in Acworth hard to pass up. The 10.08% gross yield on a $454,900 purchase results in $3,821/mo in rent and $1,052/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.87). Annual cash flow of $12,626, five-year appreciation of $125,680, and $4,190/yr in equity build-up combine for a projected total cumulative return of $239,977.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 5.2% |
| Monthly Cash Flow | $1,052 | $450 |
City averages based on Acworth market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,821 |
| Total Monthly Debt Service | $2,588 |
| DSCR Ratio | 1.48x |
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30102, Acworth, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,104 (100%) |
| Owner Occupied HU | 12,424 (68.6%) |
| Renter Occupied HU | 4,646 (25.7%) |
| Vacant Housing Units | 1,034 ( 5.7%) |
| Median Home Value | $360,664 |
| Average Home Value | $394,814 |
Housing Distribution
Address Breakdown
Residential
17,259
Single Family
16,001
Multi-Family
1,258
Businesses
658
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30102, Acworth, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,104 (100%) |
| Owner Occupied HU | 12,424 (68.6%) |
| Renter Occupied HU | 4,646 (25.7%) |
| Vacant Housing Units | 1,034 ( 5.7%) |
| Median Home Value | $360,664 |
| Average Home Value | $394,814 |
Housing Distribution
Address Breakdown
Residential
17,259
Single Family
16,001
Multi-Family
1,258
Businesses
658
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
