76 Ervin StNahuntaGA31553
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 8.62% yield at 76 Ervin St, Nahunta, GA, 31553 in Nahunta is solid, but the $751/mo payment compresses net cash flow to $184/mo at $167,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $46,139 by year five, and $1,538/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.60) without U.S. income documentation. Total projected return: $75,046.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 7.0% |
| Monthly Cash Flow | $184 | $1,200 |
City averages based on Nahunta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,200 |
| Total Monthly Debt Service | $950 |
| DSCR Ratio | 1.26x |
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 2025
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31553, Nahunta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,565 (100%) |
| Owner Occupied HU | 1,596 (62.2%) |
| Renter Occupied HU | 518 (20.2%) |
| Vacant Housing Units | 451 (17.6%) |
| Median Home Value | $82,750 |
| Average Home Value | $109,176 |
Housing Distribution
Address Breakdown
Residential
2,022
Single Family
1,984
Multi-Family
38
Businesses
180
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 2025
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31553, Nahunta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,565 (100%) |
| Owner Occupied HU | 1,596 (62.2%) |
| Renter Occupied HU | 518 (20.2%) |
| Vacant Housing Units | 451 (17.6%) |
| Median Home Value | $82,750 |
| Average Home Value | $109,176 |
Housing Distribution
Address Breakdown
Residential
2,022
Single Family
1,984
Multi-Family
38
Businesses
180
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices