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 2129 Theberton Trl, Locust Grove, GA, 30248 listed at $292,000 pairs $2,437/mo rent with a $1,429/mo payment to leave $538/mo cash flow. Total monthly income runs $2,437/mo, and annual cash flow reaches $6,457/yr on $96,798 cash to close. Return on cash invested measures 26.58% in year one, and rental yield registers 10.02% at a $292,000 basis. Equity gained on principal adds $1,884/yr, and annual property appreciation at 5% supports $80,674 by year five. Five-year ROI tracks 139.08% and total cumulative return in cash totals $134,624. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,437/mo property income relative to a $1,429/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
6,425 sqft lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2024-10-23 | Listed for sale | $292,000 |
| 2024-10-11 | Listing removed | $292,000 |
| 2024-09-21 | Price change | $292,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-15 | $3437.95 | -2.77% | $130,240 | 15.95% |
| 2022-11-15 | $3535.93 | 22.66% | $112,320 | 32.95% |
| 2021-11-15 | $2882.77 | 45.90% | $84,480 | 59.88% |
What's Special
Pull Down Stairs
Listed by: Bria Earley • Watson Realty Co.
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7476006
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. 2024 First Multiple Listing Service, Inc. [Click here for more information](/info/mls-disclaimers/#mls_30)
