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% |
Investment property for sale in Locust Grove at 825 S Bethany Rd, Locust Grove, GA, 30248 at $374,900 posts ROI 20.07% with $17/mo cash flow from $2,436/mo rent. Total monthly income equals $2,436/mo, and annual cash flow records $201/yr on $124,279 to close. Return on cash invested measures 20.07% and rental yield reads 7.8% at the current $374,900. Equity gained on principal adds $2,419/yr, and 5% annual appreciation supports $103,578 by year five. Five-year ROI prints 104.06% and total cumulative return in cash totals $129,319.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,436/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1998
1.64 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 |
|---|---|---|
| 2025-09-17 | Listed for sale | $374,900 |
| 2025-09-01 | Listing removed | $379,000 |
| 2025-07-18 | Listed for sale | $379,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-18 | $4761.61 | 20.16% | $142,840 | 7.46% |
| 2023-09-18 | $3962.65 | -3.16% | $132,920 | 12.64% |
| 2022-09-18 | $4092.12 | 14.66% | $118,000 | 28.26% |
Listed by: Meredith Wright • Keller Williams Atlanta Midtown
Mls Name: GAMLS
Mls Provider:
Mls ID: #10607025
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.
