706 Deer Trl UNIT 2WaleskaGA30183
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 706 Deer Trl UNIT 2, Waleska, GA, 30183 in Waleska. Priced at $600,000, it generates $5,434/mo in gross rent and $1,577/mo in net monthly cash flow, a 10.87% yield that comfortably supports the 2.01 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $18,923. Five-year appreciation: $165,769. Equity from principal paydown: $5,526/yr. Total projected cumulative return: $329,624.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.0% |
| Monthly Cash Flow | $1,577 | $300 |
City averages based on Waleska market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,434 |
| Total Monthly Debt Service | $3,618 |
| DSCR Ratio | 1.50x |
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 2022
0.33 Acres lot
$N/A/sqft
$2,460 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30183, Waleska, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,836 (100%) |
| Owner Occupied HU | 2,292 (80.8%) |
| Renter Occupied HU | 236 ( 8.3%) |
| Vacant Housing Units | 308 (10.9%) |
| Median Home Value | $535,849 |
| Average Home Value | $529,976 |
Housing Distribution
Address Breakdown
Residential
2,808
Single Family
1,861
Multi-Family
947
Businesses
84
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 2022
0.33 Acres lot
$N/A/sqft
$2,460 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30183, Waleska, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,836 (100%) |
| Owner Occupied HU | 2,292 (80.8%) |
| Renter Occupied HU | 236 ( 8.3%) |
| Vacant Housing Units | 308 (10.9%) |
| Median Home Value | $535,849 |
| Average Home Value | $529,976 |
Housing Distribution
Address Breakdown
Residential
2,808
Single Family
1,861
Multi-Family
947
Businesses
84
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices