501 Kirkland Dr, Locust Grove, GA, 30248 | $802/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

501 Kirkland Dr, Locust Grove, GA, 30248 | $802/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1152 sft

206 Hammerhawk Rd, Griffin, GA, 30223

4 Bed
3 Bath
2323 sft

401 Crescent Ct, Griffin, GA, 30224

4 Bed
5 Bath
4592 sft

139 Four Oaks Dr, Griffin, GA, 30224

2 Bed
2 Bath
1138 sft

116 Magic Lily Dr, Griffin, GA, 30223

Nearby investment properties with comparable prices

3 Bed
2 Bath
1795 sft

106 Summit Dr, Griffin, GA, 30224

2 Bed
2 Bath
1440 sft

102 N Hill St, Griffin, GA, 30223

3 Bed
2 Bath
1399 sft

100 Magic Lily Dr, Griffin, GA, 30223

2 Bed
2 Bath
1440 sft

102 N Hill St APT 302, Griffin, GA, 30223

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 501 Kirkland Dr, Locust Grove, GA, 30248 with 5% annual appreciation on a $300,000 basis while $2,627/mo rent supports operations. Total monthly income totals $2,627/mo and a $1,468/mo payment preserves $802/mo for cash returns. Annual cash flow comes to $9,618/yr on $99,450 deployed, and return on cash invested reaches 29.58% in year one. Equity gained on principal adds $1,936/yr, and five-year appreciation sums $82,884 alongside rental yield of 10.51%. Five-year ROI measures 154.59% and total cumulative return in cash totals $153,744.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,627/mo property income versus a $1,468/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2014

0.33 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to your dream home in Locust Grove! This beautifully maintained property offers the perfect blend of comfort, style, and convenience. This residence is situated on a quiet street with well maintained landscaping. Step inside to 4 spacious bedrooms, 2 full bathrooms, 1 half bathroom, and an open, spacious living area perfect for everyday living. With updated flooring throughout the main level, the living features a cozy fireplace. The kitchen is equipped with modern appliances, ample cabinet space, as well as a separate dining area essential for family gatherings. The primary suite offers a spa like retreat with a walk-in closet and a private en-suite bath with dual vanities, a soaking tub, and a separate shower. Located in a well sought after community with easy access to schools, shopping, I-75, this is a true gem in Locust Grove. This move in ready home is awaiting the perfect buyer. Do not miss your chance!

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