935 Gordon RdBarnesvilleGA30204
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 935 Gordon Rd, Barnesville, GA, 30204 in Barnesville is a conservative rental investment at $599,000. Rental yield 6.91%. A 1.28 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $165,493; $5,517/yr in principal paydown supplements. Total projected return: $211,528.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.9% | 8.0% |
| Monthly Cash Flow | $(243) | $300 |
City averages based on Barnesville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,449 |
| Total Monthly Debt Service | $3,453 |
| DSCR Ratio | 1.00x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2022
6.18 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30204, Barnesville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,754 (100%) |
| Owner Occupied HU | 3,525 (61.3%) |
| Renter Occupied HU | 1,680 (29.2%) |
| Vacant Housing Units | 549 ( 9.5%) |
| Median Home Value | $273,214 |
| Average Home Value | $282,743 |
Housing Distribution
Address Breakdown
Residential
5,300
Single Family
5,188
Multi-Family
112
Businesses
479
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 2022
6.18 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30204, Barnesville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,754 (100%) |
| Owner Occupied HU | 3,525 (61.3%) |
| Renter Occupied HU | 1,680 (29.2%) |
| Vacant Housing Units | 549 ( 9.5%) |
| Median Home Value | $273,214 |
| Average Home Value | $282,743 |
Housing Distribution
Address Breakdown
Residential
5,300
Single Family
5,188
Multi-Family
112
Businesses
479
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices