569 Ga Highway 18 EGrayGA31032
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 569 Ga Highway 18 E, Gray, GA, 31032 in Gray speaks for itself: 16.76% gross on a $225,000 price, generating $3,142/mo in rent and $1,772/mo in net income after the $1,012/mo debt service. DSCR 3.10, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $21,267 stacks alongside $62,163 in projected five-year appreciation and $2,072/yr in principal reduction. Projected total cumulative return: $199,284.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 16.8% | 8.0% |
| Monthly Cash Flow | $1,772 | $300 |
City averages based on Gray market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,142 |
| Total Monthly Debt Service | $1,280 |
| DSCR Ratio | 2.45x |
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.
Manufactured
Built in 2000
1.93 Acres lot
$N/A/sqft
No HOA
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
Manufactured
Built in 2000
1.93 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices