953 Ulster Ct #76CLoganvilleGA30052
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 953 Ulster Ct #76C, Loganville, GA, 30052 in Loganville speaks for itself: 14.2% gross on a $439,725 price, generating $5,203/mo in rent and $2,486/mo in net income after the $1,977/mo debt service. DSCR 2.63, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $29,829 stacks alongside $121,488 in projected five-year appreciation and $4,050/yr in principal reduction. Projected total cumulative return: $326,698.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.2% | 6.8% |
| Monthly Cash Flow | $2,486 | $1,250 |
City averages based on Loganville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,203 |
| Total Monthly Debt Service | $2,543 |
| DSCR Ratio | 2.05x |
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
6,011 sqft lot
$N/A/sqft
$495 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30052, Loganville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,301 (100%) |
| Owner Occupied HU | 22,354 (79.0%) |
| Renter Occupied HU | 4,851 (17.1%) |
| Vacant Housing Units | 1,096 ( 3.9%) |
| Median Home Value | $378,245 |
| Average Home Value | $422,253 |
Housing Distribution
Address Breakdown
Residential
27,813
Single Family
26,807
Multi-Family
1,006
Businesses
1,775
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
6,011 sqft lot
$N/A/sqft
$495 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30052, Loganville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,301 (100%) |
| Owner Occupied HU | 22,354 (79.0%) |
| Renter Occupied HU | 4,851 (17.1%) |
| Vacant Housing Units | 1,096 ( 3.9%) |
| Median Home Value | $378,245 |
| Average Home Value | $422,253 |
Housing Distribution
Address Breakdown
Residential
27,813
Single Family
26,807
Multi-Family
1,006
Businesses
1,775
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices