Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Total monthly income runs $2,447/mo, and a $1,689/mo payment. Purchase price stands at $345,000, and rental yield measures 8.51% with $2,447/mo rent. Return on cash invested shows 10.48% in year one, and 5% annual appreciation builds toward $95,317 over five years. Five-year ROI reaches 56.9% and total cumulative return in cash records $65,080. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,447/mo property income covering a $1,689/mo payment rather than investor’s personal income.
Single Family
Built in 2018
7,187 sqft lot
$N/A/sqft
$1,164 monthly 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 |
|---|---|---|
| 2018-07-31 | Sold | $228,327 |
| 2018-07-08 | Pending sale | $222,327 |
| 2018-06-27 | Listed for sale | $222,327 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-04 | $3837.57 | 0.51% | $144,680 | 18.86% |
| 2022-03-04 | $3818.06 | 14.26% | $121,720 | 33.41% |
| 2021-03-04 | $3341.64 | 6.26% | $91,240 | 6.34% |
Listed by: Kizzie Stewart • Coldwell Banker Realty
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7530176
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. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)
