Asbury Plan, Townes at AsburyHapevilleGA30354
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at Asbury Plan, Townes at Asbury, Hapeville, GA, 30354 in Hapeville speaks for itself: 10.51% gross on a $437,990 price, generating $3,838/mo in rent and $1,172/mo in net income after the $1,969/mo debt service. DSCR 1.95, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $14,063 stacks alongside $121,009 in projected five-year appreciation and $4,034/yr in principal reduction. Projected total cumulative return: $241,384.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 8.0% |
| Monthly Cash Flow | $1,172 | $1,500 |
City averages based on Hapeville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,838 |
| Total Monthly Debt Service | $2,491 |
| DSCR Ratio | 1.54x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30354, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,007 (100%) |
| Owner Occupied HU | 2,702 (33.7%) |
| Renter Occupied HU | 4,413 (55.1%) |
| Vacant Housing Units | 892 (11.1%) |
| Median Home Value | $238,776 |
| Average Home Value | $283,440 |
Housing Distribution
Address Breakdown
Residential
7,229
Single Family
6,069
Multi-Family
1,160
Businesses
855
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30354, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,007 (100%) |
| Owner Occupied HU | 2,702 (33.7%) |
| Renter Occupied HU | 4,413 (55.1%) |
| Vacant Housing Units | 892 (11.1%) |
| Median Home Value | $238,776 |
| Average Home Value | $283,440 |
Housing Distribution
Address Breakdown
Residential
7,229
Single Family
6,069
Multi-Family
1,160
Businesses
855
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
