Pearson Plan, The Pointe at Heron Bay, Locust Grove, GA, 30248 | $553/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

Pearson Plan, The Pointe at Heron Bay, Locust Grove, GA, 30248 | $553/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1827 sft

Aurora 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

4 Bed
3 Bath
2091 sft

Baker 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
2560 sft

451 Mimosa Dr, Griffin, GA, 30224

4 Bed
3 Bath
2100 sft

1206 White Oak Way, Griffin, GA, 30224

3 Bed
2 Bath
2056 sft

733 Firefly Ct, Griffin, GA, 30223

4 Bed
3 Bath
3838 sft

417 Country Club Dr, 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

Investment property for sale in Locust Grove at Pearson Plan, The Pointe at Heron Bay, Locust Grove, GA, 30248 with 5% annual appreciation on a $369,900 basis while $2,804/mo rent supports operations. Total monthly income totals $2,804/mo and a $1,810/mo payment preserves $553/mo for cash returns. Annual cash flow comes to $6,638/yr on $122,622 deployed, and return on cash invested reaches 25.32% in year one. Equity gained on principal adds $2,387/yr, and five-year appreciation sums $102,197 alongside rental yield of 9.1%. Five-year ROI measures 131.77% and total cumulative return in cash totals $161,578.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,804/mo property income versus a $1,810/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Pearson home plan showcases a beautiful kitchen featuring a large walk-in pantry and spacious island. From the kitchen, you have views of the inviting family room and breakfast nook with access to the deck/patio. A private guest retreat on the main level of this home also makes an ideal home office or study. A convenient full bathroom off the guest retreat completes the main level of this home plan. The second floor provides flexibility for how you live and work, with three spacious secondary bedrooms, lots of closet space, a linen closet, a laundry room, and a full bathroom. The primary bedroom suite is the ideal retreat, complete with a double vanity, linen closet, a walk-in shower, and a walk-in closet. As a bonus, the Pearson offers an amazing loft space for you to use as a flex area, game room, office, or media area.

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