3785 Somerset Dr SWMariettaGA30064
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3785 Somerset Dr SW, Marietta, GA, 30064 in Marietta speaks for itself: 11.11% gross on a $376,750 price, generating $3,487/mo in rent and $1,194/mo in net income after the $1,694/mo debt service. DSCR 2.06, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $14,331 stacks alongside $104,089 in projected five-year appreciation and $3,470/yr in principal reduction. Projected total cumulative return: $219,571.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 5.8% |
| Monthly Cash Flow | $1,194 | $285 |
City averages based on Marietta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,487 |
| Total Monthly Debt Service | $2,143 |
| DSCR Ratio | 1.63x |
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.
Multi Family
Built in 1975
10,628 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30064, Marietta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,228 (100%) |
| Owner Occupied HU | 16,262 (80.4%) |
| Renter Occupied HU | 3,195 (15.8%) |
| Vacant Housing Units | 771 ( 3.8%) |
| Median Home Value | $498,378 |
| Average Home Value | $558,168 |
Housing Distribution
Address Breakdown
Residential
19,534
Single Family
18,165
Multi-Family
1,369
Businesses
1,050
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
Multi Family
Built in 1975
10,628 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30064, Marietta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,228 (100%) |
| Owner Occupied HU | 16,262 (80.4%) |
| Renter Occupied HU | 3,195 (15.8%) |
| Vacant Housing Units | 771 ( 3.8%) |
| Median Home Value | $498,378 |
| Average Home Value | $558,168 |
Housing Distribution
Address Breakdown
Residential
19,534
Single Family
18,165
Multi-Family
1,369
Businesses
1,050
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices