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 116 Sophie Cir, Locust Grove, GA, 30248 priced at $349,000 pairs $2,723/mo rent with $501/mo cash flow after a $1,708/mo payment. Total monthly income equals $2,723/mo, and annual cash flow comes to $6,006/yr on $115,694 invested. Return on cash invested is 25.1% in year one, and rental yield stands at 9.36% on a $349,000 basis. Equity gained on principal adds $2,252/yr, and 5% annual appreciation accumulates to $96,422 by year five. Five-year ROI measures 130.93% and total cumulative return in cash reaches $151,476. For financing, Ziffy Mortgage’s DSCR program evaluates $2,723/mo property income against a $1,708/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
0.27 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-06-26 | Listed for sale | $349,000 |
| 2021-09-21 | Sold | $263,656 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $4078.24 | 3.70% | $132,520 | -5.56% |
| 2023-06-26 | $3932.91 | 2.97% | $140,320 | 35.97% |
| 2022-06-26 | $3819.30 | 443.09% | $103,200 | 473.33% |
Listed by: Mike Ward • RE/MAX Advantage
Mls Name: GAMLS
Mls Provider:
Mls ID: #10551572
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.
