4118 Mars BayAcworthGA30101
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 4118 Mars Bay, Acworth, GA, 30101 in Acworth. Priced at $325,000, it generates $4,054/mo in gross rent and $1,776/mo in net monthly cash flow, a 14.97% yield that comfortably supports the 2.77 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $21,308. Five-year appreciation: $89,792. Equity from principal paydown: $2,993/yr. Total projected cumulative return: $238,722.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15% | 5.2% |
| Monthly Cash Flow | $1,776 | $450 |
City averages based on Acworth market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,054 |
| Total Monthly Debt Service | $2,149 |
| DSCR Ratio | 1.89x |
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.
Townhouse
Built in 2016
1,176 sqft lot
$N/A/sqft
$2,640 annually HOA
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 2016
1,176 sqft lot
$N/A/sqft
$2,640 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices