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 168 Willow Creek Dr, Locust Grove, GA, 30248 offers a 9.65% rental yield on a $299,999 purchase with $2,413/mo rent. Total monthly income registers $2,413/mo, and a $1,468/mo payment leaves $299/mo available for distribution. Annual cash flow reaches $3,585/yr on $99,450 to close, and return on cash invested stands at 23.51% in year one. Equity gained on principal adds $1,936/yr while 5% annual appreciation supports $82,884 over five years. Portfolio math shows five-year ROI at 123.29% and total cumulative return in cash at $122,616. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,413/mo property income against a $1,468/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1994
2.70 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 |
|---|---|---|
| 2025-01-30 | Listed for sale | $299,999 |
| 2024-12-25 | Listing removed | $2,089 |
| 2024-11-27 | Listed for rent | $2,089 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $5955.10 | 29.58% | $154,200 | 29.84% |
| 2022-02-16 | $4595.58 | 33.53% | $118,760 | 33.92% |
| 2021-02-16 | $3441.68 | 7.94% | $88,680 | 8.04% |
Listed by: Cheryl Carter • Brandywine Homes Usa, LLC.
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7516683
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)
