20 Marietta St NW APT 13DAtlantaGA30303
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow20 Marietta St NW APT 13D, Atlanta, GA, 30303 in Atlanta is a solid income-producing rental, 14.33% gross yield, $1,517/mo rent, $409/mo net cash flow on a $127,000 buy. DSCR 2.66 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $35,088 and $1,170/yr in principal reduction project a total cumulative return of $75,903.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.3% | 4.8% |
| Monthly Cash Flow | $409 | $1,850 |
City averages based on Atlanta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,517 |
| Total Monthly Debt Service | $1,058 |
| DSCR Ratio | 1.43x |
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.
Condo
Built in 1995
435.60 sqft lot
$N/A/sqft
$3,804 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30303, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,082 (100%) |
| Owner Occupied HU | 329 (15.8%) |
| Renter Occupied HU | 1,342 (64.5%) |
| Vacant Housing Units | 411 (19.7%) |
| Median Home Value | $247,984 |
| Average Home Value | $296,858 |
Housing Distribution
Address Breakdown
Residential
1,562
Single Family
93
Multi-Family
1,469
Businesses
2,518
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
Condo
Built in 1995
435.60 sqft lot
$N/A/sqft
$3,804 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30303, Atlanta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,082 (100%) |
| Owner Occupied HU | 329 (15.8%) |
| Renter Occupied HU | 1,342 (64.5%) |
| Vacant Housing Units | 411 (19.7%) |
| Median Home Value | $247,984 |
| Average Home Value | $296,858 |
Housing Distribution
Address Breakdown
Residential
1,562
Single Family
93
Multi-Family
1,469
Businesses
2,518
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices