9016 Stoneleigh TrceDouglasvilleGA30134
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 9016 Stoneleigh Trce, Douglasville, GA, 30134 in Douglasville. Priced at $154,900, it generates $2,608/mo in gross rent and $1,603/mo in net monthly cash flow, a 20.2% yield that comfortably supports the 3.74 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $19,241. Five-year appreciation: $42,796. Equity from principal paydown: $1,427/yr. Total projected cumulative return: $163,857.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 20.2% | 6.8% |
| Monthly Cash Flow | $1,603 | $450 |
City averages based on Douglasville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,608 |
| Total Monthly Debt Service | $914 |
| DSCR Ratio | 2.85x |
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.
Single Family
Built in 1991
2,178 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30134, Douglasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,081 (100%) |
| Owner Occupied HU | 10,840 (63.5%) |
| Renter Occupied HU | 5,445 (31.9%) |
| Vacant Housing Units | 796 ( 4.7%) |
| Median Home Value | $291,284 |
| Average Home Value | $309,554 |
Housing Distribution
Address Breakdown
Residential
17,088
Single Family
15,625
Multi-Family
1,463
Businesses
1,129
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 1991
2,178 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30134, Douglasville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,081 (100%) |
| Owner Occupied HU | 10,840 (63.5%) |
| Renter Occupied HU | 5,445 (31.9%) |
| Vacant Housing Units | 796 ( 4.7%) |
| Median Home Value | $291,284 |
| Average Home Value | $309,554 |
Housing Distribution
Address Breakdown
Residential
17,088
Single Family
15,625
Multi-Family
1,463
Businesses
1,129
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices