2739 Harper Woods DrMariettaGA30062
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 2739 Harper Woods Dr, Marietta, GA, 30062 in Marietta at $525,000 earns $3,299/mo in rent and nets $70/mo after the $2,361/mo payment, a 7.54% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $145,048 over five years. Ziffy Mortgage underwrites this on a 1.40 DSCR without U.S. credit history. With $4,835/yr in principal paydown, total projected return reaches $205,528.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 5.8% |
| Monthly Cash Flow | $70 | $285 |
City averages based on Marietta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,299 |
| Total Monthly Debt Service | $2,986 |
| DSCR Ratio | 1.10x |
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.
Single Family
Built in 1997
7,426 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30062, Marietta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,961 (100%) |
| Owner Occupied HU | 19,694 (78.9%) |
| Renter Occupied HU | 4,461 (17.9%) |
| Vacant Housing Units | 806 ( 3.2%) |
| Median Home Value | $526,689 |
| Average Home Value | $589,164 |
Housing Distribution
Address Breakdown
Residential
24,948
Single Family
22,500
Multi-Family
2,448
Businesses
1,779
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
Single Family
Built in 1997
7,426 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30062, Marietta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,961 (100%) |
| Owner Occupied HU | 19,694 (78.9%) |
| Renter Occupied HU | 4,461 (17.9%) |
| Vacant Housing Units | 806 ( 3.2%) |
| Median Home Value | $526,689 |
| Average Home Value | $589,164 |
Housing Distribution
Address Breakdown
Residential
24,948
Single Family
22,500
Multi-Family
2,448
Businesses
1,779
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices