1105 Willow Field Dr SE #18MariettaGA30067
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
Investment Highlights
Investment property for sale in Marietta at 1105 Willow Field Dr SE #18, Marietta, GA, 30067 offers a 8.99% rental yield on a $484,600 purchase with $3,632/mo rent. Total monthly income registers $3,632/mo, and a $2,372/mo payment leaves $632/mo available for distribution. Annual cash flow reaches $7,584/yr on $160,645 to close, and return on cash invested stands at 24.63% in year one. Equity gained on principal adds $3,127/yr while 5% annual appreciation supports $133,886 over five years. Portfolio math shows five-year ROI at 128.19% and total cumulative return in cash at $205,929. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,632/mo property income against a $2,372/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30067, Marietta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,904 (100%) |
| Owner Occupied HU | 8,791 (38.4%) |
| Renter Occupied HU | 12,643 (55.2%) |
| Vacant Housing Units | 1,470 ( 6.4%) |
| Median Home Value | $490,670 |
| Average Home Value | $623,091 |
Housing Distribution
Address Breakdown
Residential
21,466
Single Family
12,700
Multi-Family
8,766
Businesses
1,939
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices