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 125 Zellwood Dr, Brunswick, GA, 31523 generates $2,768/mo in rent and, after a $1,111/mo payment, leaves $1,386/mo in cash flow. Total monthly income is $2,768/mo, and annual cash flow is $16,638/yr on $75,251 invested. Return on cash invested sits at 42.02% in year one, and rental yield is 14.63% on a $227,000 entry. Equity gained on principal adds $1,465/yr, while 5% annual appreciation builds toward $62,716 over five years. Five-year ROI reaches 221.29% and total cumulative return in cash sums $166,525. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,768/mo property income rather than buyer’s personal income.
Single Family
Built in 1962
0.48 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-09-30 | Sold | $227,000 |
| 2025-09-01 | Pending sale | $235,000 |
| 2025-08-28 | Price change | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-22 | $270.10 | -24.89% | $72,280 | 67.31% |
| 2022-10-22 | $359.60 | -59.28% | $43,200 | 0.75% |
| 2021-10-22 | $883.18 | N/A | $42,880 | N/A |
What's Special
None
Listed by: Junior Matthews • LPT Realty, LLC.
Mls Name: GIAOR
Mls ID: #1654613
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.
