602 Bainbridge Dr UNIT 602AtlantaGA30327
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeWhen a property's DSCR clears 1.5x, lenders and investors both pay attention. 602 Bainbridge Dr UNIT 602, Atlanta, GA, 30327 in Atlanta achieves a 1.50 ratio at $320,000: $2,159/mo rent versus $1,439/mo debt service. Rental yield 8.1%. Ziffy Mortgage's no-W2 DSCR loan is purpose-built for assets like this. The 8.1% yield compounds alongside 5% annual appreciation projecting $88,410 in value. Total projected cumulative return: $107,828.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 4.8% |
| Monthly Cash Flow | $(239) | $1,850 |
City averages based on Atlanta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,159 |
| Total Monthly Debt Service | $2,270 |
| DSCR Ratio | 0.95x |
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.
Condo
Built in 1983
1,402 sqft lot
$N/A/sqft
$450 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30327, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,771 (100%) |
| Owner Occupied HU | 7,826 (72.7%) |
| Renter Occupied HU | 2,476 (23.0%) |
| Vacant Housing Units | 469 ( 4.4%) |
| Median Home Value | $1,098,465 |
| Average Home Value | $1,214,544 |
Housing Distribution
Address Breakdown
Residential
10,532
Single Family
7,123
Multi-Family
3,409
Businesses
487
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
Condo
Built in 1983
1,402 sqft lot
$N/A/sqft
$450 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30327, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,771 (100%) |
| Owner Occupied HU | 7,826 (72.7%) |
| Renter Occupied HU | 2,476 (23.0%) |
| Vacant Housing Units | 469 ( 4.4%) |
| Median Home Value | $1,098,465 |
| Average Home Value | $1,214,544 |
Housing Distribution
Address Breakdown
Residential
10,532
Single Family
7,123
Multi-Family
3,409
Businesses
487
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anne Cooper • Dorsey Alston Realtors
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7622998
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)