Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Saint Simons Island at 102 Brookfield Trc St, Saint Simons Island, GA, 31522 offers $7,537/mo rent that, after a $4,184/mo payment, leaves $2,320/mo cash flow. Total monthly income is $7,537/mo, and annual cash flow is $27,846/yr on $281,262 cash. Return on cash invested measures 29.96% in year one, and rental yield stands at 10.58% at a $854,900 entry. Equity gained on principal adds $5,517/yr while 5% annual appreciation compounds into $236,193 by year five. Five-year ROI records 156.6% and total cumulative return in cash reaches $440,448. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,537/mo property income versus a $4,184/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
6,969 sqft lot
$N/A/sqft
$165 annually HOA
Neighborhood data shown for ZIP Code: 31522, Saint Simons Island, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,280 (100%) |
| Owner Occupied HU | 6,783 (55.2%) |
| Renter Occupied HU | 1,468 (12.0%) |
| Vacant Housing Units | 4,029 (32.8%) |
| Median Home Value | $607,719 |
| Average Home Value | $700,965 |
Residential
11,268
Single Family
9,782
Multi-Family
1,486
Businesses
1,233
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Listed for sale | $854,900 |
| 2016-07-29 | Sold | $397,000 |
| 2016-05-09 | Price change | $429,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $6706.90 | 18.51% | $267,840 | 21.37% |
| 2022-02-16 | $5659.43 | 21.05% | $220,680 | 25.41% |
| 2021-02-16 | $4675.33 | N/A | $175,960 | N/A |
Listed by: Holly Ponsell • Keller Williams GA Communities
Mls Name: GIAOR
Mls ID: #1651727
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
