2127 Goldwaite Ct NW #10KennesawGA30144
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe headline number at 2127 Goldwaite Ct NW #10, Kennesaw, GA, 30144 in Kennesaw is the 1.61 coverage ratio: rent of $2,414/mo versus a $1,502/mo debt payment on a $334,000 property. Rental yield 8.67%. That margin is what gives Ziffy Mortgage's DSCR loan the coverage it needs for a clean, fast approval, no W-2s, no U.S. residency. Appreciation at 5%/yr projects $92,278 by year five, with $3,076/yr in equity from paydown. Total projected cumulative return: $151,005.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 8.0% |
| Monthly Cash Flow | $(68) | $1,300 |
City averages based on Kennesaw market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,414 |
| Total Monthly Debt Service | $1,900 |
| DSCR Ratio | 1.27x |
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 2004
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30144, Kennesaw, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,359 (100%) |
| Owner Occupied HU | 12,250 (52.4%) |
| Renter Occupied HU | 9,649 (41.3%) |
| Vacant Housing Units | 1,460 ( 6.3%) |
| Median Home Value | $384,638 |
| Average Home Value | $428,933 |
Housing Distribution
Address Breakdown
Residential
21,685
Single Family
15,505
Multi-Family
6,180
Businesses
2,265
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 2004
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30144, Kennesaw, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,359 (100%) |
| Owner Occupied HU | 12,250 (52.4%) |
| Renter Occupied HU | 9,649 (41.3%) |
| Vacant Housing Units | 1,460 ( 6.3%) |
| Median Home Value | $384,638 |
| Average Home Value | $428,933 |
Housing Distribution
Address Breakdown
Residential
21,685
Single Family
15,505
Multi-Family
6,180
Businesses
2,265
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices