Investment property · DSCR screen

2-bed townhouse in Conyers, GA

Conyers, GA 30013 · Rockdale County · Active

2 bed, 2 bath townhouse for sale in Conyers, GA — Listed by Watkins Real Estate Associates

Beds2

Baths2

Sq ft1,116

Year built1986

TypeTownhouse

Lot30,056 sqft

The I/O payment, line by line

Interest-only debt service: $737
Property tax + insurance: $366
HOA: None reported
Total: $1,104
30-year P&I at 6.375%: $736
30-year PITIA: $1,102

Taxes and insurance are this listing's actual figures ($366/mo). No HOA fee is reported for this listing, so none is included — and on a townhouse that usually means the fee is missing from the data rather than genuinely zero. A real fee would reduce the DSCR above, possibly below the 1.25 we screen for. On a purchase price of $147,500 (as of August 2026) with 20% down, the loan is $118,000. Rate, term and costs are the published assumptions, not a quote — your actual payment depends on your credit, reserves, entity structure and the appraisal.

Flood risk

1/10

Minimal risk · FEMA zone X (unshaded)

Low modeled flood risk. Standard hazard insurance is normally enough.

Listing facts

Revenue comparables15 · High confidence

ListedMay 22, 2026

Days on market82

StatusActive

Revenue comps15

ConfidenceHigh

Let's polish these numbers

Send it over and we'll tell you how DSCR and all loans pencil for this property and show you the whole market too — no cost, no credit pull.

Prefer to talk now? Call or text Chad: 858-353-8331.

Name

Phone

What we’ll send over — edit anything you like

I'm looking at this home on your Investment Properties page:

2-bed townhouse in Conyers, GA 30013
Scout listing ID: 5345367951
/investment-properties/p/2-bed-townhouse-conyers-30013-5345367951/

List price: $147,500 (as of August 2026)
Townhouse · 2 bed · 2 bath · 1,116 sqft · built 1986
County: Rockdale

Projected short-term-rental revenue: $22,000–$28,000 a year
Based on 15 comparable listings at high confidence — ZIP + bedroom comparables, not an appraisal of this home

Estimated interest-only payment at 80% LTV and 7.5%:
· Interest: $737
· Property tax + insurance: $366
· HOA: none reported
· Total: $1,104

Estimated I/O DSCR after a 20% operating-cost allowance: 1.51 — Exceptional · well above the 1.25 line (the listing's actual taxes and insurance; NO HOA fee is reported for it, so none is included — a real fee would lower this)
Estimated 30-year DSCR at 6.375%: 1.51

Can you tell me what DSCR and other loans look like for this property, and are there others like it in this market?

Where to go next

Every home that currently pencils
Filter all of them by price, beds, state and DSCR
DSCR loans for investors
How the program qualifies a property on rental cash flow
Run your own numbers
Change the price, rate or revenue and watch the DSCR move

As a user of this system, you agree to all Scout Terms & Conditions and Home & Mortgage Conditions.