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% |
Investment property for sale in Locust Grove at 162 Ashley Trace Dr, Locust Grove, GA, 30248 listed at $320,000 pairs $2,407/mo rent with a $1,566/mo payment to leave $415/mo cash flow. Total monthly income runs $2,407/mo, and annual cash flow reaches $4,975/yr on $106,080 cash to close. Return on cash invested measures 24.6% in year one, and rental yield registers 9.03% at a $320,000 basis. Equity gained on principal adds $2,065/yr, and annual property appreciation at 5% supports $88,410 by year five. Five-year ROI tracks 128.05% and total cumulative return in cash totals $135,831. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,407/mo property income relative to a $1,566/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1994
1.33 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 |
|---|---|---|
| 2025-03-31 | Listed for sale | $320,000 |
| 1994-12-08 | Sold | $98,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | $3196.25 | 16.52% | $113,440 | 0.50% |
| 2023-04-01 | $2743.06 | -1.16% | $112,880 | 21.32% |
| 2022-04-01 | $2775.15 | 21.19% | $93,040 | 28.01% |
What's Special
Storage
Listed by: Darlena Borders • SELLERS REALTY
Mls Name: CGMLS
Mls ID: #252156
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
