Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Locust Grove at 100 Waters Edge Dr, Locust Grove, GA, 30248 offers $2,086/mo rent that, after a $724/mo payment, leaves $998/mo cash flow. Total monthly income is $2,086/mo, and annual cash flow is $11,971/yr on $49,062 cash. Return on cash invested measures 44.31% in year one, and rental yield stands at 16.91% at a $148,000 entry. Equity gained on principal adds $955/yr while 5% annual appreciation compounds into $40,890 by year five. Five-year ROI records 235.27% and total cumulative return in cash reaches $115,430. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,086/mo property income versus a $724/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1997
0.28 Acres lot
$N/A/sqft
$125 annually HOA
Neighborhood data shown for ZIP Code: 30248, Locust Grove, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,812 (100%) |
| Owner Occupied HU | 9,530 (80.7%) |
| Renter Occupied HU | 1,862 (15.8%) |
| Vacant Housing Units | 420 ( 3.6%) |
| Median Home Value | $363,565 |
| Average Home Value | $387,256 |
Residential
11,804
Single Family
11,804
Multi-Family
0
Businesses
822
Date | Event | Price |
|---|---|---|
| 2025-09-19 | Price change | $258,499 |
| 2025-09-04 | Listed for sale | $263,499 |
| 2025-06-09 | Sold | $148,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $3360.06 | -3.78% | $95,640 | -0.58% |
| 2023-10-09 | $3492.07 | 75.51% | $96,200 | 78.15% |
| 2022-10-09 | $1989.71 | -0.18% | $54,000 | N/A |
Listed by: Robert E. Salmons Jr. • Entera Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10500482
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.
