Brody Plan, Town ParkTrail Social CircleGA30025
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at Brody Plan, Town Park, Trail Social Circle, GA, 30025 in Trail Social Circle. Priced at $317,900, it generates $4,505/mo in gross rent and $2,570/mo in net monthly cash flow, a 17% yield that comfortably supports the 3.15 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $30,840. Five-year appreciation: $87,830. Equity from principal paydown: $2,928/yr. Total projected cumulative return: $285,878.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17% | 7.0% |
| Monthly Cash Flow | $2,570 | $400 |
City averages based on Trail Social Circle market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,505 |
| Total Monthly Debt Service | $1,808 |
| DSCR Ratio | 2.49x |
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
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30025, Social Circle, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,137 (100%) |
| Owner Occupied HU | 3,121 (75.4%) |
| Renter Occupied HU | 785 (19.0%) |
| Vacant Housing Units | 231 ( 5.6%) |
| Median Home Value | $358,725 |
| Average Home Value | $393,196 |
Housing Distribution
Address Breakdown
Residential
3,788
Single Family
3,703
Multi-Family
85
Businesses
300
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
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30025, Social Circle, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,137 (100%) |
| Owner Occupied HU | 3,121 (75.4%) |
| Renter Occupied HU | 785 (19.0%) |
| Vacant Housing Units | 231 ( 5.6%) |
| Median Home Value | $358,725 |
| Average Home Value | $393,196 |
Housing Distribution
Address Breakdown
Residential
3,788
Single Family
3,703
Multi-Family
85
Businesses
300
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices