The Greenwood Plan, Lakeside at River GreenBuchananGA30113
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderSolid, durable, and financeable, The Greenwood Plan, Lakeside at River Green, Buchanan, GA, 30113 in Buchanan earns a 7.86% gross yield at $589,900. Rent of $3,862/mo nets $271/mo after the $2,653/mo mortgage. The 1.46 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $162,978 and $5,433/yr in equity accumulation project a total cumulative return of $240,928.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 6.0% |
| Monthly Cash Flow | $271 | $1,200 |
City averages based on Buchanan market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,862 |
| Total Monthly Debt Service | $3,356 |
| DSCR Ratio | 1.15x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30113, Buchanan, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,936 (100%) |
| Owner Occupied HU | 2,123 (72.3%) |
| Renter Occupied HU | 605 (20.6%) |
| Vacant Housing Units | 208 ( 7.1%) |
| Median Home Value | $253,256 |
| Average Home Value | $330,785 |
Housing Distribution
Address Breakdown
Residential
2,526
Single Family
2,526
Multi-Family
0
Businesses
159
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30113, Buchanan, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,936 (100%) |
| Owner Occupied HU | 2,123 (72.3%) |
| Renter Occupied HU | 605 (20.6%) |
| Vacant Housing Units | 208 ( 7.1%) |
| Median Home Value | $253,256 |
| Average Home Value | $330,785 |
Housing Distribution
Address Breakdown
Residential
2,526
Single Family
2,526
Multi-Family
0
Businesses
159
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
