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 Brunswick at 104 Captains Way, Brunswick, GA, 31523 priced at $499,000 converts $4,079/mo rent into $965/mo cash flow after a $2,442/mo obligation. Total monthly income equals $4,079/mo, and annual cash flow totals $11,585/yr on $165,419 invested. Return on cash invested prints 26.91% in year one, and rental yield reads 9.81% against a $499,000 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation compiles into $137,865 by year five. Five-year ROI reaches 140.48% and total cumulative return in cash sums $232,374. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,079/mo property income covering a $2,442/mo payment, not borrower’s personal income.
Single Family
Built in 1985
1.20 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31523, Brunswick, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,216 (100%) |
| Owner Occupied HU | 4,854 (78.1%) |
| Renter Occupied HU | 865 (13.9%) |
| Vacant Housing Units | 497 ( 8.0%) |
| Median Home Value | $367,810 |
| Average Home Value | $405,835 |
Residential
6,227
Single Family
6,226
Multi-Family
1
Businesses
282
Date | Event | Price |
|---|---|---|
| 2025-09-12 | Listed for sale | $499,000 |
| 2025-08-14 | Listing removed | $499,000 |
| 2025-08-06 | Price change | $499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-15 | $5065.35 | 7.17% | $201,040 | 9.57% |
| 2022-09-15 | $4726.49 | 12.88% | $183,480 | 35.39% |
| 2021-09-15 | $4187.09 | N/A | $135,520 | N/A |
What's Special
Permanent Stairs
Listed by: Erin Vaughn • BHHS Hodnett Cooper Real Estate BWK
Mls Name: GIAOR
Mls ID: #1656669
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.
