Huffman Bonus Plan, Berkeley LakesLocust 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
Investment property for sale in Locust Grove at Huffman Bonus Plan, Berkeley Lakes, Locust Grove, GA, 30248 listed at $444,900 pairs $3,560/mo rent with a $2,178/mo payment to leave $852/mo cash flow. Total monthly income runs $3,560/mo, and annual cash flow reaches $10,222/yr on $147,484 cash to close. Return on cash invested measures 26.84% in year one, and rental yield registers 9.6% at a $444,900 basis. Equity gained on principal adds $2,871/yr, and annual property appreciation at 5% supports $122,918 by year five. Five-year ROI tracks 139.87% and total cumulative return in cash totals $206,293. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,560/mo property income relative to a $2,178/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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 • DRB Homes
Mls Name: DRB Homes
Mls Provider:
Mls ID: #N/A