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 105 Wildsmith Dr, Brunswick, GA, 31525 generates $1,673/mo in rent and, after a $1,101/mo payment, leaves $304/mo in cash flow. Total monthly income is $1,673/mo, and annual cash flow is $3,646/yr on $74,588 invested. Return on cash invested sits at 24.8% in year one, and rental yield is 8.92% on a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 128.93% and total cumulative return in cash sums $96,165. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,673/mo property income rather than buyer’s personal income.
Single Family
Built in 1993
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31525, Brunswick, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,779 (100%) |
| Owner Occupied HU | 7,418 (53.8%) |
| Renter Occupied HU | 5,046 (36.6%) |
| Vacant Housing Units | 1,315 ( 9.5%) |
| Median Home Value | $242,674 |
| Average Home Value | $270,144 |
Residential
13,513
Single Family
11,819
Multi-Family
1,694
Businesses
663
Date | Event | Price |
|---|---|---|
| 2025-04-15 | Listed for sale | $225,000 |
| 2022-02-07 | Sold | $125,000 |
| 2013-02-20 | Sold | $13,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-16 | $1194.29 | 617.16% | $48,600 | 631.93% |
| 2022-04-16 | $166.53 | -3.02% | $6,640 | N/A |
| 2021-04-16 | $171.71 | N/A | $6,640 | N/A |
Listed by: Erin Vaughn • BHHS Hodnett Cooper Real Estate BWK
Mls Name: GIAOR
Mls ID: #1653304
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.
