Poplar Plan, Heartwood, Richmond Hill, GA, 31324 | $207/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2969 sft

Northridge 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
2584 sft

Laurel Plan, Heartwood, Richmond Hill, GA, 31324

Nearby investment properties with comparable prices

Prosperity Plan, Del Webb Savannah at Heartwood

2 Bed
2 Bath
1600 sft

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

Mainstay Plan, Del Webb Savannah at Heartwood

2 Bed
2 Bath
1871 sft

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

4 Bed
3 Bath
2842 sft

Continental Plan, Heartwood, Richmond Hill, GA, 31324

3 Bed
2 Bath
1767 sft

135 Big Oak Road, Riceboro, GA, 31323

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 Richmond Hill at Poplar Plan, Heartwood, Richmond Hill, GA, 31324 earns $207/mo cash flow from $2,915/mo rent with a $2,178/mo payment. Total monthly income totals $2,915/mo, and annual cash flow totals $2,481/yr on $147,514 capital. ROI tracks 21.59% on current figures, and rental yield reads 7.86% at a $444,990 purchase. Equity gained on principal adds $2,871/yr, and 5% annual appreciation supports $122,943 over five years. Five-year ROI reaches 111.73% and total cumulative return in cash sums $164,813. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,915/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Step into the Poplar two-story home with a spacious great room, access to the patio and kitchen, a utility closet, and a large owner's suite with a walk-in closet. The second floor boasts a huge loft, three bedrooms, two baths, and an office space, offering room for both relaxation and productivity.

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