695 Jasmine DrDouglasGA31535
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Douglas rentals match the income profile of 695 Jasmine Dr, Douglas, GA, 31535. Listed at $162,500, gross rent is $2,412/mo and net cash flow is $1,423/mo, a 17.81% yield well above national averages. DSCR 3.30 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $44,896 by year five with $1,497/yr in annual principal reduction, projecting $153,129 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17.8% | 6.0% |
| Monthly Cash Flow | $1,423 | $300 |
City averages based on Douglas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,412 |
| Total Monthly Debt Service | $924 |
| DSCR Ratio | 2.61x |
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 N/A
1.23 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31535, Douglas, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,395 (100%) |
| Owner Occupied HU | 3,333 (61.8%) |
| Renter Occupied HU | 1,575 (29.2%) |
| Vacant Housing Units | 487 ( 9.0%) |
| Median Home Value | $164,619 |
| Average Home Value | $202,284 |
Housing Distribution
Address Breakdown
Residential
4,783
Single Family
4,709
Multi-Family
74
Businesses
160
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 N/A
1.23 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31535, Douglas, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,395 (100%) |
| Owner Occupied HU | 3,333 (61.8%) |
| Renter Occupied HU | 1,575 (29.2%) |
| Vacant Housing Units | 487 ( 9.0%) |
| Median Home Value | $164,619 |
| Average Home Value | $202,284 |
Housing Distribution
Address Breakdown
Residential
4,783
Single Family
4,709
Multi-Family
74
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices