8089 Beachwood DrMurrayvilleGA30564
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 8089 Beachwood Dr, Murrayville, GA, 30564 in Murrayville speaks for itself: 10.24% gross on a $333,500 price, generating $2,846/mo in rent and $817/mo in net income after the $1,500/mo debt service. DSCR 1.90, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $9,800 stacks alongside $92,140 in projected five-year appreciation and $3,072/yr in principal reduction. Projected total cumulative return: $178,837.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.0% |
| Monthly Cash Flow | $817 | $300 |
City averages based on Murrayville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,846 |
| Total Monthly Debt Service | $1,897 |
| 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 2024
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30564, Murrayville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,052 (100%) |
| Owner Occupied HU | 1,498 (73.0%) |
| Renter Occupied HU | 355 (17.3%) |
| Vacant Housing Units | 199 ( 9.7%) |
| Median Home Value | $398,619 |
| Average Home Value | $532,061 |
Housing Distribution
Address Breakdown
Residential
1,923
Single Family
1,923
Multi-Family
0
Businesses
156
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 2024
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30564, Murrayville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,052 (100%) |
| Owner Occupied HU | 1,498 (73.0%) |
| Renter Occupied HU | 355 (17.3%) |
| Vacant Housing Units | 199 ( 9.7%) |
| Median Home Value | $398,619 |
| Average Home Value | $532,061 |
Housing Distribution
Address Breakdown
Residential
1,923
Single Family
1,923
Multi-Family
0
Businesses
156
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: William Ferguson • Sun Realty Group LLC
Mls Name: GAMLS
Mls Provider:
Mls ID: #10355326
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.