Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Marietta at 1900 Azure Grove Ct, Marietta, GA, 30008 priced at $525,000 converts $5,280/mo rent into $1,971/mo cash flow after a $2,570/mo obligation. Total monthly income equals $5,280/mo, and annual cash flow totals $23,655/yr on $172,725 invested. Return on cash invested prints 33.76% in year one, and rental yield reads 12.07% against a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation compiles into $145,048 by year five. Five-year ROI reaches 177.23% and total cumulative return in cash sums $306,117. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,280/mo property income covering a $2,570/mo payment, not borrower’s personal income.
Single Family
Built in 2018
7,579 sqft lot
$N/A/sqft
$1,000 annually HOA
Neighborhood data shown for ZIP Code: 30008, Marietta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,701 (100%) |
| Owner Occupied HU | 6,760 (53.2%) |
| Renter Occupied HU | 5,385 (42.4%) |
| Vacant Housing Units | 556 ( 4.4%) |
| Median Home Value | $350,206 |
| Average Home Value | $368,523 |
Residential
12,082
Single Family
10,587
Multi-Family
1,495
Businesses
386
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Price change | $525,000 |
| 2024-05-03 | Price change | $529,990 |
| 2024-04-10 | Listed for sale | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-16 | $4715.31 | 0.84% | $201,064 | 16.41% |
| 2022-09-16 | $4675.85 | 11.54% | $172,724 | 25.05% |
| 2021-09-16 | $4192.06 | 3.42% | $138,124 | 3.42% |
What's Special
Pull Down Stairs
Listed by: Indya Curtis • Watson Realty Co
Mls Name: GAMLS
Mls Provider:
Mls ID: #10353011
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 2024 GAMLS. All rights reserved.
