209 WatermanMariettaGA30060
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play209 Waterman, Marietta, GA, 30060 in Marietta is priced for appreciation, not yield. Rental yield 5.61%. At $898,000 with a 5.61% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $248,101 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (1.04) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $258,676.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.6% | 5.8% |
| Monthly Cash Flow | $(1,265) | $285 |
City averages based on Marietta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,200 |
| Total Monthly Debt Service | $5,108 |
| DSCR Ratio | 0.82x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Townhouse
Built in 2017
1,829 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30060, Marietta, GA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
14,067
Single Family
12,411
Multi-Family
1,656
Businesses
2,201
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
Townhouse
Built in 2017
1,829 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30060, Marietta, GA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
14,067
Single Family
12,411
Multi-Family
1,656
Businesses
2,201
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices