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 2037 Brightleaf Way UNIT 131, Marietta, GA, 30060 generates $3,196/mo in rent and, after a $2,203/mo payment, leaves $187/mo in cash flow. Total monthly income is $3,196/mo, and annual cash flow is $2,241/yr on $149,175 invested. Return on cash invested sits at 21.41% in year one, and rental yield is 8.52% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 111.55% and total cumulative return in cash sums $166,398. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,196/mo property income rather than buyer’s personal income.
Townhouse
Built in 2016
1,524 sqft lot
$N/A/sqft
$3,240 annually HOA
Neighborhood data shown for ZIP Code: 30060, Marietta, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,680 (100%) |
| Owner Occupied HU | 7,219 (46.0%) |
| Renter Occupied HU | 7,418 (47.3%) |
| Vacant Housing Units | 1,043 ( 6.7%) |
| Median Home Value | $355,679 |
| Average Home Value | $422,842 |
Residential
14,067
Single Family
12,411
Multi-Family
1,656
Businesses
2,201
Date | Event | Price |
|---|---|---|
| 2024-08-29 | Listed for sale | $450,000 |
| 2023-08-24 | Listing removed | N/A |
| 2023-07-14 | Price change | $3,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-18 | $648.81 | -19.01% | $168,760 | 15.96% |
| 2022-10-18 | $801.09 | -1.98% | $145,536 | 17.11% |
| 2021-10-18 | $817.24 | 0.08% | $124,268 | 4.28% |
Listed by: Breahn Henderson • eXp Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10367568
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.
