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 Saint Simons Island at 122 Saint Andrews, Saint Simons Island, GA, 31522 priced at $1,649,000 converts $4,961/mo rent into after a $8,071/mo obligation. Total monthly income equals $4,961/mo. Return on cash invested prints 8.78% in year one, and rental yield reads 3.61% against a $1,649,000 entry. Equity gained on principal adds $10,641/yr, while 5% annual appreciation compiles into $455,588 by year five. Five-year ROI reaches 43.01% and total cumulative return in cash sums $229,815. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,961/mo property income covering a $8,071/mo payment, not borrower’s personal income.
Single Family
Built in 1982
0.40 Acres lot
$N/A/sqft
$1,000 annually HOA
Neighborhood data shown for ZIP Code: 31522, Saint Simons Island, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,280 (100%) |
| Owner Occupied HU | 6,783 (55.2%) |
| Renter Occupied HU | 1,468 (12.0%) |
| Vacant Housing Units | 4,029 (32.8%) |
| Median Home Value | $607,719 |
| Average Home Value | $700,965 |
Residential
11,268
Single Family
9,782
Multi-Family
1,486
Businesses
1,233
Date | Event | Price |
|---|---|---|
| 2025-06-29 | Listed for sale | $1,649,000 |
| 2021-11-29 | Sold | $750,000 |
| 2021-11-26 | Pending sale | $824,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-06-30 | $10741.95 | 43.41% | $432,040 | 47.11% |
| 2022-06-30 | $7490.20 | 41.93% | $293,680 | 36.57% |
| 2021-06-30 | $5277.30 | N/A | $215,040 | N/A |
Listed by: Page Aiken • Aiken Partners Real Estate
Mls Name: GIAOR
Mls ID: #1654912
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.
