621 Middle School CirNashvilleGA31639
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 621 Middle School Cir, Nashville, GA, 31639 in Nashville: $1,522/mo in rent, $642/mo net, 12.86% gross yield, all on a $142,000 acquisition. The 2.38 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $39,232 in value, and $1,308/yr in principal paydown steadily builds equity. Projected total cumulative return: $95,181.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.9% | 7.0% |
| Monthly Cash Flow | $642 | $200 |
City averages based on Nashville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,522 |
| Total Monthly Debt Service | $823 |
| DSCR Ratio | 1.85x |
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 2001
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31639, Nashville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,538 (100%) |
| Owner Occupied HU | 2,761 (60.8%) |
| Renter Occupied HU | 1,259 (27.7%) |
| Vacant Housing Units | 518 (11.4%) |
| Median Home Value | $160,286 |
| Average Home Value | $179,268 |
Housing Distribution
Address Breakdown
Residential
4,218
Single Family
4,161
Multi-Family
57
Businesses
432
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 2001
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31639, Nashville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,538 (100%) |
| Owner Occupied HU | 2,761 (60.8%) |
| Renter Occupied HU | 1,259 (27.7%) |
| Vacant Housing Units | 518 (11.4%) |
| Median Home Value | $160,286 |
| Average Home Value | $179,268 |
Housing Distribution
Address Breakdown
Residential
4,218
Single Family
4,161
Multi-Family
57
Businesses
432
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
