Aurora Plan, The Pointe at Heron Bay, Locust Grove, GA, 30248 | $674/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

Aurora Plan, The Pointe at Heron Bay, Locust Grove, GA, 30248 | $674/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
3 Bath
2406 sft

Astrid 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
2230 sft

139 Coldwater Ln, Griffin, GA, 30224

2 Bed
3 Bath
1620 sft

405 Golden Rod Ct, Griffin, GA, 30223

3 Bed
2 Bath
1800 sft

631 Rockaway Rd, Senoia, GA, 30276

5 Bed
4 Bath
2696 sft

237 Hoppin Branch Rd, Griffin, GA, 30224

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 Aurora Plan, The Pointe at Heron Bay, Locust Grove, GA, 30248 offers $2,804/mo rent that, after a $1,713/mo payment, leaves $674/mo cash flow. Total monthly income is $2,804/mo, and annual cash flow is $8,088/yr on $115,992 cash. Return on cash invested measures 26.88% in year one, and rental yield stands at 9.62% at a $349,900 entry. Equity gained on principal adds $2,258/yr while 5% annual appreciation compounds into $96,671 by year five. Five-year ROI records 140.15% and total cumulative return in cash reaches $162,558. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,804/mo property income versus a $1,713/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Introducing the New Aurora plan-an exceptional single-level ranch design that blends comfort, style, and functionality. At the heart of the home, the gourmet kitchen features a spacious island and an L-shaped walk-in pantry, seamlessly flowing into the family room, dining area, and expansive breakfast nook-perfect for everyday living and effortless entertaining. Enjoy indoor-outdoor living with direct access to the patio from both the dining and family rooms. Tucked away for added privacy, the luxurious primary suite offers a serene retreat with dual vanities, a walk-in shower, a linen closet, and a generous walk-in closet. Three secondary bedrooms share a thoughtfully designed full bath, while a convenient laundry room and coat closet round out this beautifully crafted home.

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