Forsyth Plan, Hampton TraceMariettaGA30008
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate Forsyth Plan, Hampton Trace, Marietta, GA, 30008 in Marietta. At $422,990 it earns $3,240/mo in rent and distributes $666/mo to the owner after the $1,902/mo payment, a consistent 9.19% yield. DSCR 1.70 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $116,864 in value; $3,896/yr in principal paydown compounds ownership stake. Total projected return: $203,027.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 5.8% |
| Monthly Cash Flow | $666 | $285 |
City averages based on Marietta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,240 |
| Total Monthly Debt Service | $2,406 |
| DSCR Ratio | 1.35x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30008, Marietta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,701 (100%) |
| Owner Occupied HU | 6,760 (53.2%) |
| Renter Occupied HU | 5,385 (42.4%) |
| Vacant Housing Units | 556 ( 4.4%) |
| Median Home Value | $350,206 |
| Average Home Value | $368,523 |
Housing Distribution
Address Breakdown
Residential
12,082
Single Family
10,587
Multi-Family
1,495
Businesses
386
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30008, Marietta, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,701 (100%) |
| Owner Occupied HU | 6,760 (53.2%) |
| Renter Occupied HU | 5,385 (42.4%) |
| Vacant Housing Units | 556 ( 4.4%) |
| Median Home Value | $350,206 |
| Average Home Value | $368,523 |
Housing Distribution
Address Breakdown
Residential
12,082
Single Family
10,587
Multi-Family
1,495
Businesses
386
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
