1811 Tilliewood Trl NEMariettaGA30066
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
Rental property for sale in Marietta at 1811 Tilliewood Trl NE, Marietta, GA, 30066 generates $3,457/mo in rent and, after a $2,643/mo payment, leaves $98/mo in cash flow. Total monthly income is $3,457/mo, and annual cash flow is $1,171/yr on $177,660 invested. Return on cash invested sits at 20.72% in year one, and rental yield is 7.68% on a $540,000 entry. Equity gained on principal adds $3,485/yr, while 5% annual appreciation builds toward $149,192 over five years. Five-year ROI reaches 107.2% and total cumulative return in cash sums $190,454. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,457/mo property income rather than buyer’s personal income.
Single Family
Built in 1987
0.35 Acres lot
$N/A/sqft
$535 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30066, Marietta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,355 (100%) |
| Owner Occupied HU | 17,499 (74.9%) |
| Renter Occupied HU | 5,146 (22.0%) |
| Vacant Housing Units | 710 ( 3.0%) |
| Median Home Value | $460,169 |
| Average Home Value | $515,592 |
Housing Distribution
Address Breakdown
Residential
22,736
Single Family
20,173
Multi-Family
2,563
Businesses
2,213
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The Key Group • Keller Williams North Atlanta
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7554319
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)