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 Kingsland at 121 Sugar Maple Way, Kingsland, GA, 31548 priced at $249,900 pairs $2,280/mo rent with $703/mo cash flow after a $1,223/mo payment. Total monthly income equals $2,280/mo, and annual cash flow comes to $8,441/yr on $82,842 invested. Return on cash invested is 30.1% in year one, and rental yield stands at 10.95% on a $249,900 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,043 by year five. Five-year ROI measures 157.66% and total cumulative return in cash reaches $130,610. For financing, Ziffy Mortgage’s DSCR program evaluates $2,280/mo property income against a $1,223/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2007
10,454 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-02-14 | Listed for sale | $249,900 |
| 2024-11-15 | Sold | $175,000 |
| 2024-09-05 | Pending sale | $159,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $2745.15 | 9.85% | $79,595 | 17.05% |
| 2022-02-16 | $2499.00 | 8.85% | $68,000 | 13.50% |
| 2021-02-16 | $2295.90 | 10.54% | $59,911 | 18.02% |
What's Special
Pull Down Stairs
Listed by: Summer Josselyn • Coastal Roots Realty
Mls Name: GIAOR
Mls ID: #1651934
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.
