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% |
Rental property for sale in Locust Grove at 730 Ocmulgee Xing, Locust Grove, GA, 30248 generates $2,804/mo in rent and, after a $1,982/mo payment, leaves $273/mo in cash flow. Total monthly income is $2,804/mo, and annual cash flow is $3,273/yr on $134,254 invested. Return on cash invested sits at 22.35% in year one, and rental yield is 8.31% on a $404,990 entry. Equity gained on principal adds $2,613/yr, while 5% annual appreciation builds toward $111,891 over five years. Five-year ROI reaches 116% and total cumulative return in cash sums $155,734. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,804/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
8,712 sqft lot
$N/A/sqft
$800 annually 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 |
|---|---|---|
| 2024-12-26 | Listed for sale | $404,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Claire Muckerman • SM Georgia Brokerage, LLC
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7501069
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)
