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 121 Madeira Dr, Brunswick, GA, 31523 generates $3,510/mo in rent and, after a $2,437/mo payment, leaves $409/mo in cash flow. Total monthly income is $3,510/mo, and annual cash flow is $4,910/yr on $165,087 invested. Return on cash invested sits at 22.88% in year one, and rental yield is 8.46% on a $498,000 entry. Equity gained on principal adds $3,214/yr, while 5% annual appreciation builds toward $137,588 over five years. Five-year ROI reaches 118.86% and total cumulative return in cash sums $196,228. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,510/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
6,969 sqft lot
$N/A/sqft
$650 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 |
|---|---|---|
| 2025-01-31 | Price change | $498,000 |
| 2024-12-05 | Listed for sale | $499,000 |
| 2022-07-23 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $4329.11 | 20.69% | $171,080 | 23.94% |
| 2022-02-16 | $3586.91 | 7.73% | $138,040 | 13.78% |
| 2021-02-16 | $3329.58 | N/A | $121,320 | N/A |
What's Special
Pull Down Stairs
Listed by: Lee Cook • Virtual Properties Realty.com
Mls Name: GAMLS
Mls Provider:
Mls ID: #10422363
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.
