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% |
Investment property for sale in Saint Simons Island at 131 E Commons Dr, Saint Simons Island, GA, 31522 offers a 11.68% rental yield on a $925,000 purchase with $9,000/mo rent. Total monthly income registers $9,000/mo, and a $4,527/mo payment leaves $3,344/mo available for distribution. Annual cash flow reaches $40,124/yr on $304,325 to close, and return on cash invested stands at 33.24% in year one. Equity gained on principal adds $5,969/yr while 5% annual appreciation supports $255,560 over five years. Portfolio math shows five-year ROI at 174.22% and total cumulative return in cash at $530,197. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $9,000/mo property income against a $4,527/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
8,276 sqft lot
$N/A/sqft
$325 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 |
|---|---|---|
| 2025-03-02 | Listed for sale | $925,000 |
| 2022-04-20 | Sold | $654,690 |
| 2022-03-02 | Pending sale | $649,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-03 | $5105.87 | 139.23% | $233,280 | 191.16% |
| 2022-03-03 | $2134.32 | 175.11% | $80,120 | 167.07% |
| 2021-03-03 | $775.80 | N/A | $30,000 | N/A |
Listed by: Mackay Cate • Ansley Real Estate
Mls Name: GIAOR
Mls ID: #1652263
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.
