118 Roswell Dr W, Brunswick, GA, 31525 | $277/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

118 Roswell Dr W, Brunswick, GA, 31525 | $277/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1659 sft

161 Camden Dr, Brunswick, GA, 31523

3 Bed
2 Bath
1345 sft

327 Ratcliffe Rd, Brunswick, GA, 31523

3 Bed
2 Bath
1551 sft

141 Manoe Rd, Brunswick, GA, 31523

3 Bed
2 Bath
1656 sft

417 Blythe Island Dr, Brunswick, GA, 31523

Nearby investment properties with comparable prices

3 Bed
3 Bath
1504 sft

105 Savina Dr, Brunswick, GA, 31523

3 Bed
2 Bath
2057 sft

22 Burnt Oak Cir, Brunswick, GA, 31525

3 Bed
2 Bath
1618 sft

50 Autumns Wood Dr, Brunswick, GA, 31525

3 Bed
2 Bath
1680 sft

938 Piney Bluff Rd, Waverly, GA, 31565

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Brunswick at 118 Roswell Dr W, Brunswick, GA, 31525 uses $94,478 cash to close to unlock $3,328/yr annual cash flow and $277/mo monthly cash flow. Total monthly income runs $2,012/mo, and a $1,395/mo payment keeps the spread at $277/mo. Purchase price stands at $285,000, and rental yield measures 8.47% with $2,012/mo rent. Return on cash invested shows 23.43% in year one, and 5% annual appreciation builds toward $78,740 over five years. Five-year ROI reaches 121.62% and total cumulative return in cash records $114,906. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,012/mo property income covering a $1,395/mo payment rather than investor’s personal income.

Single Family

Built in 2019

6,098 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome home to this beautifully maintained 3-bed, 2-bath charmer in North Glynn County! Offering 1,519 sq. ft. of inviting living space, this home features an open-concept layout anchored by a spacious kitchen island, stainless steel appliances, and a charming built-in coffee barthe perfect spot for your morning pick-me-up. LVP flooring flows through the main living areas, with cozy carpet in the bedrooms and tile in the bathrooms for added comfort. The owners suite is generously sized and filled with natural light, complete with a walk-in closet and a stylish en-suite bathroom featuring double vanities, a tiled shower, and a relaxing soaking tub. Step outside to enjoy a private backyardideal for peaceful evenings, and take advantage of the roomy two-car garage plus ample driveway parking. Conveniently located minutes from grocery stores, shopping, and I-95, and only a 20-minute drive to Downtown Brunswick or St. Simons Island. No flood zone. This one checks all the boxes, dont miss your chance to make it yours!

Neighborhood Data

Neighborhood data shown for ZIP Code: 31525, Brunswick, GA area.

Housing Distribution

Housing Statistics

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