507 Embers Dr SEMariettaGA30067
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 507 Embers Dr SE, Marietta, GA, 30067 in Marietta speaks for itself: 12.89% gross on a $213,000 price, generating $2,287/mo in rent and $669/mo in net income after the $958/mo debt service. DSCR 2.39, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,022 stacks alongside $58,848 in projected five-year appreciation and $1,962/yr in principal reduction. Projected total cumulative return: $125,072.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.9% | 5.8% |
| Monthly Cash Flow | $669 | $285 |
City averages based on Marietta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,287 |
| Total Monthly Debt Service | $1,534 |
| DSCR Ratio | 1.49x |
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 1980
5,174 sqft lot
$N/A/sqft
$260 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30067, Marietta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,904 (100%) |
| Owner Occupied HU | 8,791 (38.4%) |
| Renter Occupied HU | 12,643 (55.2%) |
| Vacant Housing Units | 1,470 ( 6.4%) |
| Median Home Value | $490,670 |
| Average Home Value | $623,091 |
Housing Distribution
Address Breakdown
Residential
21,466
Single Family
12,700
Multi-Family
8,766
Businesses
1,939
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 1980
5,174 sqft lot
$N/A/sqft
$260 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30067, Marietta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,904 (100%) |
| Owner Occupied HU | 8,791 (38.4%) |
| Renter Occupied HU | 12,643 (55.2%) |
| Vacant Housing Units | 1,470 ( 6.4%) |
| Median Home Value | $490,670 |
| Average Home Value | $623,091 |
Housing Distribution
Address Breakdown
Residential
21,466
Single Family
12,700
Multi-Family
8,766
Businesses
1,939
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amber Rogers • HomeSmart
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7573013
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)