800 Westshore DrThomasvilleGA31773
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Thomasville rentals match the income profile of 800 Westshore Dr, Thomasville, GA, 31773. Listed at $265,000, gross rent is $2,328/mo and net cash flow is $715/mo, a 10.54% yield well above national averages. DSCR 1.95 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $73,215 by year five with $2,441/yr in annual principal reduction, projecting $146,395 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 7.0% |
| Monthly Cash Flow | $715 | $300 |
City averages based on Thomasville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,328 |
| Total Monthly Debt Service | $1,507 |
| DSCR Ratio | 1.54x |
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 1997
2.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31773, Ochlocknee, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,845 (100%) |
| Owner Occupied HU | 1,222 (66.2%) |
| Renter Occupied HU | 360 (19.5%) |
| Vacant Housing Units | 263 (14.3%) |
| Median Home Value | $249,750 |
| Average Home Value | $299,306 |
Housing Distribution
Address Breakdown
Residential
1,602
Single Family
1,602
Multi-Family
0
Businesses
53
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 1997
2.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31773, Ochlocknee, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,845 (100%) |
| Owner Occupied HU | 1,222 (66.2%) |
| Renter Occupied HU | 360 (19.5%) |
| Vacant Housing Units | 263 (14.3%) |
| Median Home Value | $249,750 |
| Average Home Value | $299,306 |
Housing Distribution
Address Breakdown
Residential
1,602
Single Family
1,602
Multi-Family
0
Businesses
53
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Debra Kirkland • Century 21 First Story Real Estate
Mls Name: Southwest Georgia MLS
Mls ID: #14370