Astrid Plan, The Pointe at Heron Bay, Locust Grove, GA, 30248 | $613/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Astrid Plan, The Pointe at Heron Bay, Locust Grove, GA, 30248 | $613/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2091 sft

Baker Plan, The Pointe at Heron Bay, Locust Grove, GA, 30248

4 Bed
2 Bath
1827 sft

Aurora Plan, The Pointe at Heron Bay, Locust Grove, GA, 30248

5 Bed
3 Bath
2782 sft

Pearson Plan, The Pointe at Heron Bay, Locust Grove, GA, 30248

2 Bed
2 Bath
1809 sft

Mystique Plan, Sun City Peachtree, Griffin, GA, 30223

Nearby investment properties with comparable prices

4 Bed
3 Bath
- sft

1226 Knowles Aly, Griffin, GA, 30223

3 Bed
2 Bath
2238 sft

1203 Everee Inn Rd, Griffin, GA, 30224

3 Bed
2 Bath
1668 sft

2978 Sullivan Mill Rd, Senoia, GA, 30276

4 Bed
3 Bath
- sft

1226 Knowles, Griffin, GA, 30223

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Locust Grove at Astrid Plan, The Pointe at Heron Bay, Locust Grove, GA, 30248 priced at $359,900 pairs $2,804/mo rent with $613/mo cash flow after a $1,762/mo payment. Total monthly income equals $2,804/mo, and annual cash flow comes to $7,357/yr on $119,307 invested. Return on cash invested is 26.08% in year one, and rental yield stands at 9.35% on a $359,900 basis. Equity gained on principal adds $2,322/yr, and 5% annual appreciation accumulates to $99,434 by year five. Five-year ROI measures 135.82% and total cumulative return in cash reaches $162,038. For financing, Ziffy Mortgage’s DSCR program evaluates $2,804/mo property income against a $1,762/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The NEW Astrid home plan is an open concept plan perfect for gatering. Gourmet kitchen features an impressive walk-in pantry and spacious island overlooks the family room and breakfast area with patio access. A conveniently located powder room and mudroom is situated off of the garage and family room. A large flex space on the main living area is ideal for an office or formal gathering area. The second floor provides flexibility for how you live and work, with three spacious secondary bedrooms and lots of closet space. A linen closet, laundry room, and a full bathroom can also be found on the second level. The primary bedroom suite is the ideal retreat, complete with a double vanity, linen closet, a walk-in shower, and a walk-in closet.

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