1428 Brookcliff DrMariettaGA30062
INVESTMENT ANALYSIS
Investment Verdict
Solid Income1428 Brookcliff Dr, Marietta, GA, 30062 in Marietta is a solid income-producing rental, 8.56% gross yield, $3,758/mo rent, $391/mo net cash flow on a $527,000 buy. DSCR 1.59 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $145,600 and $4,854/yr in principal reduction project a total cumulative return of $225,469.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 5.8% |
| Monthly Cash Flow | $391 | $285 |
City averages based on Marietta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,758 |
| Total Monthly Debt Service | $3,157 |
| DSCR Ratio | 1.19x |
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 1979
0.92 Acres lot
$N/A/sqft
$620 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30062, Marietta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,961 (100%) |
| Owner Occupied HU | 19,694 (78.9%) |
| Renter Occupied HU | 4,461 (17.9%) |
| Vacant Housing Units | 806 ( 3.2%) |
| Median Home Value | $526,689 |
| Average Home Value | $589,164 |
Housing Distribution
Address Breakdown
Residential
24,948
Single Family
22,500
Multi-Family
2,448
Businesses
1,779
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 1979
0.92 Acres lot
$N/A/sqft
$620 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30062, Marietta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,961 (100%) |
| Owner Occupied HU | 19,694 (78.9%) |
| Renter Occupied HU | 4,461 (17.9%) |
| Vacant Housing Units | 806 ( 3.2%) |
| Median Home Value | $526,689 |
| Average Home Value | $589,164 |
Housing Distribution
Address Breakdown
Residential
24,948
Single Family
22,500
Multi-Family
2,448
Businesses
1,779
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wenjing Liu • Virtual Properties Realty.com
Mls Name: GAMLS
Mls Provider:
Mls ID: #10536086
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.