289 Shiloh Hills Dr NWMariettaGA30144
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 289 Shiloh Hills Dr NW, Marietta, GA, 30144 in Marietta. At $405,000 it earns $3,256/mo in rent and distributes $791/mo to the owner after the $1,920/mo payment, a consistent 9.65% yield. DSCR 1.70 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $111,894 in value; $3,395/yr in principal paydown compounds ownership stake. Total projected return: $196,701.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 5.8% |
| Monthly Cash Flow | $791 | $285 |
City averages based on Marietta market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,256 |
| Total Monthly Debt Service | $2,403 |
| DSCR Ratio | 1.36x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1974
9,975 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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
