118 Bel Air DrBrunswickGA31520
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Brunswick at 118 Bel Air Dr, Brunswick, GA, 31520 offers a 12.53% rental yield on a $200,000 purchase with $2,088/mo rent. Total monthly income registers $2,088/mo, and a $979/mo payment leaves $871/mo available for distribution. Annual cash flow reaches $10,448/yr on $66,300 to close, and return on cash invested stands at 35.67% in year one. Equity gained on principal adds $1,291/yr while 5% annual appreciation supports $55,256 over five years. Portfolio math shows five-year ROI at 187.23% and total cumulative return in cash at $124,136. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,088/mo property income against a $979/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1966
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31520, Brunswick, GA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
9,251
Single Family
8,808
Multi-Family
443
Businesses
1,665
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tori Thornton • Coldwell Banker Access Realty BWK
Mls Name: GIAOR
Mls ID: #1654535
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.