62 Stornoway Dr #2ClaytonGA30525
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 62 Stornoway Dr #2, Clayton, GA, 30525 in Clayton at $280,000 earns $1,869/mo in rent and nets $144/mo after the $1,259/mo payment, a 8.01% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $77,359 over five years. Ziffy Mortgage underwrites this on a 1.48 DSCR without U.S. credit history. With $2,579/yr in principal paydown, total projected return reaches $116,689.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 7.0% |
| Monthly Cash Flow | $144 | $1,200 |
City averages based on Clayton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,869 |
| Total Monthly Debt Service | $1,593 |
| DSCR Ratio | 1.17x |
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.
Condo
Built in 1979
1.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30525, Clayton, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,758 (100%) |
| Owner Occupied HU | 2,979 (51.7%) |
| Renter Occupied HU | 970 (16.8%) |
| Vacant Housing Units | 1,809 (31.4%) |
| Median Home Value | $329,000 |
| Average Home Value | $449,994 |
Housing Distribution
Address Breakdown
Residential
4,360
Single Family
4,227
Multi-Family
133
Businesses
577
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 1979
1.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30525, Clayton, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,758 (100%) |
| Owner Occupied HU | 2,979 (51.7%) |
| Renter Occupied HU | 970 (16.8%) |
| Vacant Housing Units | 1,809 (31.4%) |
| Median Home Value | $329,000 |
| Average Home Value | $449,994 |
Housing Distribution
Address Breakdown
Residential
4,360
Single Family
4,227
Multi-Family
133
Businesses
577
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices