513 Campeche DrLocust GroveGA30248
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Locust Grove at 513 Campeche Dr, Locust Grove, GA, 30248 priced at $254,990 converts $2,394/mo rent into $691/mo cash flow after a $1,248/mo obligation. Total monthly income equals $2,394/mo, and annual cash flow totals $8,294/yr on $84,529 invested. Return on cash invested prints 29.72% in year one, and rental yield reads 11.27% against a $254,990 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation compiles into $70,449 by year five. Five-year ROI reaches 156.15% and total cumulative return in cash sums $131,993. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,394/mo property income covering a $1,248/mo payment, not borrower’s personal income.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
$151 monthly HOA
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 |
Housing Distribution
Address Breakdown
Residential
11,804
Single Family
11,804
Multi-Family
0
Businesses
822
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Jones • Starlight Homes Georgia Realty LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7437121
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)