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% |
Investment property for sale in Saint Simons Island at 104 Courtyard Villas A1 Lane St, Saint Simons Island, GA, 31522 listed at $343,000 pairs $3,360/mo rent with a $1,679/mo payment to leave $1,272/mo cash flow. Total monthly income runs $3,360/mo, and annual cash flow reaches $15,267/yr on $113,705 cash to close. Return on cash invested measures 33.34% in year one, and rental yield registers 11.76% at a $343,000 basis. Equity gained on principal adds $2,213/yr, and annual property appreciation at 5% supports $94,765 by year five. Five-year ROI tracks 174.74% and total cumulative return in cash totals $198,684. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,360/mo property income relative to a $1,679/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1985
4,356 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-08-18 | Sold | $343,000 |
| 2025-08-09 | Pending sale | $365,000 |
| 2025-05-19 | Listed for sale | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: James Vivenzio • Coldwell Banker Access Realty BWK
Mls Name: GIAOR
Mls ID: #1654040
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.
