








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Locust Grove at 5365 Heron Bay Blvd, Locust Grove, GA, 30248 listed at $374,725 pairs $2,804/mo rent with a $1,834/mo payment to leave $523/mo cash flow. Total monthly income runs $2,804/mo, and annual cash flow reaches $6,282/yr on $124,221 cash to close. Return on cash invested measures 24.97% in year one, and rental yield registers 8.98% at a $374,725 basis. Equity gained on principal adds $2,418/yr, and annual property appreciation at 5% supports $103,530 by year five. Five-year ROI tracks 129.84% and total cumulative return in cash totals $161,292. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,804/mo property income relative to a $1,834/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30248, Locust Grove, GA area.
| 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 |
Residential
11,804
Single Family
11,804
Multi-Family
0
Businesses
822
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Reyna Woodbury • Ashton Woods Realty, LLC
Mls Name: FMLS GA
Mls ID: #7641557