112 Harbin TrlLocust GroveGA30248
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
Investment Highlights
Rental property for sale in Locust Grove at 112 Harbin Trl, Locust Grove, GA, 30248 generates $2,549/mo in rent and, after a $1,566/mo payment, leaves $602/mo in cash flow. Total monthly income is $2,549/mo, and annual cash flow is $7,220/yr on $106,080 invested. Return on cash invested sits at 26.72% in year one, and rental yield is 9.56% on a $320,000 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 139.21% and total cumulative return in cash sums $147,675. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,549/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
1.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30248, Locust Grove, GA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
11,804
Single Family
11,804
Multi-Family
0
Businesses
822
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Samantha c Bell • Bell Realty & Co.
Mls Name: GAMLS
Mls ID: #10559789