V/l 67 Lighthouse CirWoodbineGA31569
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find V/l 67 Lighthouse Cir, Woodbine, GA, 31569 in Woodbine hard to pass up. The 28.02% gross yield on a $125,000 purchase results in $2,918/mo in rent and $2,005/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (5.19). Annual cash flow of $24,062, five-year appreciation of $34,535, and $1,151/yr in equity build-up combine for a projected total cumulative return of $177,031.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 28% | 7.0% |
| Monthly Cash Flow | $2,005 | $300 |
City averages based on Woodbine market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,918 |
| Total Monthly Debt Service | $864 |
| DSCR Ratio | 3.38x |
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.
Lot
Built in N/A
10.12 Acres lot
$N/A/sqft
$1,830 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31569, Woodbine, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,420 (100%) |
| Owner Occupied HU | 1,721 (71.1%) |
| Renter Occupied HU | 473 (19.5%) |
| Vacant Housing Units | 226 ( 9.3%) |
| Median Home Value | $309,335 |
| Average Home Value | $310,263 |
Housing Distribution
Address Breakdown
Residential
2,136
Single Family
2,127
Multi-Family
9
Businesses
155
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
Lot
Built in N/A
10.12 Acres lot
$N/A/sqft
$1,830 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31569, Woodbine, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,420 (100%) |
| Owner Occupied HU | 1,721 (71.1%) |
| Renter Occupied HU | 473 (19.5%) |
| Vacant Housing Units | 226 ( 9.3%) |
| Median Home Value | $309,335 |
| Average Home Value | $310,263 |
Housing Distribution
Address Breakdown
Residential
2,136
Single Family
2,127
Multi-Family
9
Businesses
155
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices