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 115 Colonial Way, Brunswick, GA, 31520 priced at $269,000 converts $2,459/mo rent into $821/mo cash flow after a $1,317/mo obligation. Total monthly income equals $2,459/mo, and annual cash flow totals $9,857/yr on $89,174 invested. Return on cash invested prints 30.96% in year one, and rental yield reads 10.97% against a $269,000 entry. Equity gained on principal adds $1,736/yr, while 5% annual appreciation compiles into $74,320 by year five. Five-year ROI reaches 162.01% and total cumulative return in cash sums $144,467. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,459/mo property income covering a $1,317/mo payment, not borrower’s personal income.
Single Family
Built in 1999
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31520, Brunswick, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,319 (100%) |
| Owner Occupied HU | 3,859 (37.4%) |
| Renter Occupied HU | 5,011 (48.6%) |
| Vacant Housing Units | 1,449 (14.0%) |
| Median Home Value | $167,500 |
| Average Home Value | $281,158 |
Residential
9,251
Single Family
8,808
Multi-Family
443
Businesses
1,665
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Sold | $269,000 |
| 2025-03-10 | Pending sale | $279,900 |
| 2025-03-08 | Listed for sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-05 | $531.74 | -32.39% | $94,520 | 69.15% |
| 2022-07-05 | $786.46 | -2.57% | $55,880 | 32.79% |
| 2021-07-05 | $807.23 | N/A | $42,080 | N/A |
Listed by: Ed Tompkins • eXp Realty, LLC
Mls Name: GIAOR
Mls ID: #1652432
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.
