536 Kirkland 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 536 Kirkland Dr, Locust Grove, GA, 30248 priced at $403,785 pairs $3,097/mo rent with $640/mo cash flow after a $1,976/mo payment. Total monthly income equals $3,097/mo, and annual cash flow comes to $7,678/yr on $133,855 invested. Return on cash invested is 25.65% in year one, and rental yield stands at 9.2% on a $403,785 basis. Equity gained on principal adds $2,606/yr, and 5% annual appreciation accumulates to $111,558 by year five. Five-year ROI measures 133.46% and total cumulative return in cash reaches $178,648. For financing, Ziffy Mortgage’s DSCR program evaluates $3,097/mo property income against a $1,976/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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: Cedar Ridge • D.R. Horton - Atlanta East City
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A