Heston Plan, OverlandLocust GroveGA30248
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Locust Grove at Heston Plan, Overland, Locust Grove, GA, 30248 priced at $399,990 pairs $2,682/mo rent with $247/mo cash flow after a $1,958/mo payment. Total monthly income equals $2,682/mo, and annual cash flow comes to $2,968/yr on $132,597 invested. Return on cash invested is 22.15% in year one, and rental yield stands at 8.05% on a $399,990 basis. Equity gained on principal adds $2,581/yr, and 5% annual appreciation accumulates to $110,510 by year five. Five-year ROI measures 114.74% and total cumulative return in cash reaches $152,137. For financing, Ziffy Mortgage’s DSCR program evaluates $2,682/mo property income against a $1,958/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
11,804
Single Family
11,804
Multi-Family
0
Businesses
822
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Pulte Homes
Mls Name: Pulte
Mls Provider:
Mls ID: #N/A