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 Brunswick at 117 Rachel Way, Brunswick, GA, 31523 listed at $494,900 pairs $3,540/mo rent with a $2,422/mo payment to leave $491/mo cash flow. Total monthly income runs $3,540/mo, and annual cash flow reaches $5,889/yr on $164,059 cash to close. Return on cash invested measures 23.5% in year one, and rental yield registers 8.58% at a $494,900 basis. Equity gained on principal adds $3,194/yr, and annual property appreciation at 5% supports $136,732 by year five. Five-year ROI tracks 122.05% and total cumulative return in cash totals $200,235. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,540/mo property income relative to a $2,422/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
0.51 Acres lot
$N/A/sqft
$450 annually 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 |
|---|---|---|
| 2025-03-17 | Listed for sale | $494,900 |
| 2024-12-04 | Sold | $50,000 |
| 2024-12-03 | Pending sale | $50,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-18 | $216.26 | 65.83% | $8,800 | 69.23% |
| 2022-03-18 | $130.41 | 26.07% | $5,200 | 8.33% |
| 2021-03-18 | $103.44 | N/A | $4,800 | N/A |
Listed by: LeAnn Duckworth • Duckworth Properties BWK
Mls Name: GIAOR
Mls ID: #1652627
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.
