512 Vervain Dr, Locust Grove, GA, 30248 | $582/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

512 Vervain Dr, Locust Grove, GA, 30248 | $582/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2511 sft

157 Aster Ave #181, Locust Grove, GA, 30248

4 Bed
3 Bath
2205 sft

151 Aster Ave #182, Locust Grove, GA, 30248

4 Bed
3 Bath
2338 sft

150 Aster Ave, Locust Grove, GA, 30248

5 Bed
5 Bath
2511 sft

601 Lobelia Way #100, Locust Grove, GA, 30248

Nearby investment properties with comparable prices

4 Bed
3 Bath
2338 sft

145 Aster Ave, Locust Grove, GA, 30248

4 Bed
3 Bath
2338 sft

528 Vervain Dr, Locust Grove, GA, 30248

4 Bed
3 Bath
2338 sft

540 Vervain Dr, Locust Grove, GA, 30248

4 Bed
2 Bath
1478 sft

2273 Teamon Rd, 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 512 Vervain Dr, Locust Grove, GA, 30248 uses $121,004 cash to close to unlock $6,984/yr annual cash flow and $582/mo monthly cash flow. Total monthly income runs $2,804/mo, and a $1,787/mo payment keeps the spread at $582/mo. Purchase price stands at $365,020, and rental yield measures 9.22% with $2,804/mo rent. Return on cash invested shows 25.68% in year one, and 5% annual appreciation builds toward $100,848 over five years. Five-year ROI reaches 133.7% and total cumulative return in cash records $161,786. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,804/mo property income covering a $1,787/mo payment rather than investor’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Galen plan at Cedar Ridge at Locust Grove Station is a two-story design with 4 bedrooms, 2 full baths and a powder room covering 2,338 sq ft. The 2-car garage ensures plenty of space for vehicles and storage. Open the door to a flex room that could be a dedicated home office, a formal dining space for hosting and entertaining, or a secondary living room. The island kitchen flows into a casual breakfast area and effortlessly transitions into the spacious family room. Plus, there is an oversized pantry to stock with favorites. Upstairs includes a large bedroom suite that easily fits a king-size bed. The private ensuite bath is a must see, featuring extra space for storage, shower, separate garden tub and dual vanities so you dont have to share. The three secondary bedrooms each have generous closets and windows that help bring in natural light. A convenient laundry upstairs completes this traditional design. And you will never be too far from home with Home Is Connected. Your new home is built with an industry leading suite of smart home products that keep you connected with the people and place you value most. Photos used for illustrative purposes and do 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