Laurel Plan, Heartwood, Richmond Hill, GA, 31324 | $268/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2773 sft

Poplar Plan, Heartwood, Richmond Hill, GA, 31324

4 Bed
3 Bath
2869 sft

71 Dendron Dr, Richmond Hill, GA, 31324

4 Bed
4 Bath
3320 sft

Waterstone Plan, Heartwood, Richmond Hill, GA, 31324

4 Bed
3 Bath
2969 sft

Northridge Plan, Heartwood, Richmond Hill, GA, 31324

Nearby investment properties with comparable prices

2 Bed
1 Bath
1225 sft

332 Cranston Bluff Rd, Richmond Hill, GA, 31324

4 Bed
2 Bath
2744 sft

Stonebrook Plan, Heartwood, Richmond Hill, GA, 31324

Mystique Plan, Del Webb Savannah at Heartwood

2 Bed
2 Bath
1809 sft

Mystique Plan, Del Webb Savannah at Heartwood, Richmond Hill, GA, 31324

3 Bed
3 Bath
2080 sft

Bridgestone Plan, Heartwood, Richmond Hill, GA, 31324

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 Richmond Hill at Laurel Plan, Heartwood, Richmond Hill, GA, 31324 priced at $434,990 converts $2,915/mo rent into $268/mo cash flow after a $2,129/mo obligation. Total monthly income equals $2,915/mo, and annual cash flow totals $3,212/yr on $144,199 invested. Return on cash invested prints 22.14% in year one, and rental yield reads 8.04% against a $434,990 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation compiles into $120,180 by year five. Five-year ROI reaches 114.66% and total cumulative return in cash sums $165,333. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,915/mo property income covering a $2,129/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Discover the Laurel two-story home with a spacious kitchen, access to the owner's room, and flexible spaces like a flex room and great room. The second floor has two more bedrooms, with options for a loft or 5th bedroom, offering plenty of room to grow and adapt to your needs.

Neighborhood Data

Neighborhood data shown for ZIP Code: 31324, Richmond Hill, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,959 (100%)
Owner Occupied HU	10,365 (69.3%)
Renter Occupied HU	3,421 (22.9%)
Vacant Housing Units	1,173 ( 7.8%)
Median Home Value	$389,566
Average Home Value	$434,971