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 123 Bryce Ryan Cir, Kingsland, GA, 31548 offers $3,006/mo rent that, after a $3,022/mo payment. Total monthly income is $3,006/mo. Return on cash invested measures 15.62% in year one, and rental yield stands at 5.84% at a $617,400 entry. Equity gained on principal adds $3,984/yr while 5% annual appreciation compounds into $170,576 by year five. Five-year ROI records 79.68% and total cumulative return in cash reaches $161,847. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,006/mo property income versus a $3,022/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
0.25 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-09-08 | Listing removed | $644,900 |
| 2025-02-28 | Price change | $644,900 |
| 2024-10-09 | Listed for sale | $649,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-30 | $2817.11 | -4.03% | $155,582 | 5.99% |
| 2023-09-30 | $2935.50 | -7.74% | $146,794 | 1.94% |
| 2022-09-30 | $3181.93 | 2.26% | $144,000 | 19.78% |
Listed by: N/A • N/A
Mls Name: Coldwell Banker Platinum Properties
Mls ID: #10392397
