421 Hazel Dr, Locust Grove, GA, 30248 | $22/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

421 Hazel Dr, Locust Grove, GA, 30248 | $22/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
- sft

206 Moreton Way Dr, Locust Grove, GA, 30248

5 Bed
4 Bath
2867 sft

7252 Eton Ln, Locust Grove, GA, 30248

4 Bed
4 Bath
- sft

204 Moreton Way Dr N, Locust Grove, GA, 30248

5 Bed
3 Bath
3034 sft

216 Umber Rd, Locust Grove, GA, 30248

Nearby investment properties with comparable prices

4 Bed
3 Bath
2552 sft

19 Chatham Ct, Williamson, GA, 30292

5 Bed
3 Bath
3034 sft

216 Umber Rd, Locust Grove, GA, 30248

5 Bed
4 Bath
3350 sft

7221 Eton Ln, Locust Grove, GA, 30248

4 Bed
3 Bath
2498 sft

125 Masons Rdg, Milner, GA, 30204

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Locust Grove at 421 Hazel Dr, Locust Grove, GA, 30248 offers a 7.36% rental yield on a $456,991 purchase with $2,804/mo rent. Total monthly income registers $2,804/mo, and a $2,237/mo payment leaves $22/mo available for distribution. Annual cash flow reaches $269/yr on $151,493 to close, and return on cash invested stands at 20.09% in year one. Equity gained on principal adds $2,949/yr while 5% annual appreciation supports $126,258 over five years. Portfolio math shows five-year ROI at 103.68% and total cumulative return in cash at $157,061. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,804/mo property income against a $2,237/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

0.25 Acres lot

$N/A/sqft

No HOA

More details about the property

The Savannah floorplan at Evergreen Crossing is a 5 bedroom, 3 bathroom two-story home. The 2-car garage ensures plenty of room for vehicles and storage. Classic and timeless, this incredible design offers a formal dining room and formal living space upon entry. Create a separate living area or a dedicated home office depending on your lifestyle. Beyond the foyer you're greeted by a spacious family room with a dramatic wall of bowed windows. The family room flows effortlessly into a casual breakfast area and a well-appointed kitchen featuring an island with bar stool seating, contemporary cabinetry, stainless steel appliances and beautiful quartz countertops. A guest bedroom and full bath complete the main level. Upstairs offers a private bedroom suite that is truly like no other. From the spacious sleeping quarters to the separate sitting room featuring the same dramatic bowed windows downstairs, you will be surrounded in luxury. Adjoining is a spa-like bath with dual vanities, separate shower, garden tub and extra closet space. There are three secondary bedrooms, two that share a split bath for the ultimate in convenience. Our homes are not only well designed, they're also smart, as each comes standard with our industry-leading suite of smart home technology that allows you to monitor your home. Photos used for illustrative purposes and may not depict actual home.

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