805 Pleasant Hill RdLilburnGA30047
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 805 Pleasant Hill Rd, Lilburn, GA, 30047 in Lilburn. Priced at $319,999, it generates $3,895/mo in gross rent and $1,663/mo in net monthly cash flow, a 14.61% yield that comfortably supports the 2.71 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $19,952. Five-year appreciation: $88,410. Equity from principal paydown: $2,947/yr. Total projected cumulative return: $229,411.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.6% | 6.5% |
| Monthly Cash Flow | $1,663 | $300 |
City averages based on Lilburn market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,895 |
| Total Monthly Debt Service | $2,105 |
| 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.
Townhouse
Built in 2009
435.60 sqft lot
$N/A/sqft
$3,420 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30047, Lilburn, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,324 (100%) |
| Owner Occupied HU | 17,321 (74.3%) |
| Renter Occupied HU | 5,360 (23.0%) |
| Vacant Housing Units | 643 ( 2.8%) |
| Median Home Value | $389,123 |
| Average Home Value | $423,728 |
Housing Distribution
Address Breakdown
Residential
22,344
Single Family
20,381
Multi-Family
1,963
Businesses
1,608
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
Townhouse
Built in 2009
435.60 sqft lot
$N/A/sqft
$3,420 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30047, Lilburn, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,324 (100%) |
| Owner Occupied HU | 17,321 (74.3%) |
| Renter Occupied HU | 5,360 (23.0%) |
| Vacant Housing Units | 643 ( 2.8%) |
| Median Home Value | $389,123 |
| Average Home Value | $423,728 |
Housing Distribution
Address Breakdown
Residential
22,344
Single Family
20,381
Multi-Family
1,963
Businesses
1,608
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices