138 Thornhill Dr, Brunswick, GA, 31525 | $402/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

138 Thornhill Dr, Brunswick, GA, 31525 | $402/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2600 sft

165 Peachtree St, Jesup, GA, 31545

4 Bed
2 Bath
2304 sft

112 Clearwater Dr, Jesup, GA, 31546

5 Bed
3 Bath
2500 sft

204 N Palm St, Jesup, GA, 31546

4 Bed
3 Bath
2639 sft

210 Sugar Maple St, Jesup, GA, 31546

Nearby investment properties with comparable prices

3 Bed
3 Bath
2088 sft

2 Par Dr, Jesup, GA, 31546

4 Bed
3 Bath
2901 sft

791 Tillman St, Odum, GA, 31555

4 Bed
2 Bath
2258 sft

107 Portmere Dr, Jesup, GA, 31546

3 Bed
2 Bath
1344 sft

896 Rogers Break Rd, Jesup, GA, 31546

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Brunswick at 138 Thornhill Dr, Brunswick, GA, 31525 priced at $430,000 pairs $3,019/mo rent with $402/mo cash flow after a $2,105/mo payment. Total monthly income equals $3,019/mo, and annual cash flow comes to $4,819/yr on $142,545 invested. Return on cash invested is 23.29% in year one, and rental yield stands at 8.43% on a $430,000 basis. Equity gained on principal adds $2,775/yr, and 5% annual appreciation accumulates to $118,801 by year five. Five-year ROI measures 120.84% and total cumulative return in cash reaches $172,251. For financing, Ziffy Mortgage’s DSCR program evaluates $3,019/mo property income against a $2,105/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1979

0.49 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautifully maintained traditional farmhouse-style home, nestled in the highly sought-after Windward Acres community. This serene neighborhood features top-notch amenities, including a picturesque community lake, sparkling pool, and tennis courts for residents to enjoy. This 2-story home boasts fresh interior paint and brand-new flooring throughout. The spacious layout includes a cozy den with an electric fireplace, built-in cabinetry, a wet bar with mini fridge, and an under-counter wine coolerperfect for entertaining. The kitchen opens into a generous living space, while the oversized laundry room adds convenience. The private owner's suite features French doors leading to a secluded patioideal for relaxing mornings or quiet evenings. Additional highlights include an Elgin septic system, an oversized hot water heater, and a 2-car garage. The HVAC systems were both replaced recently (2021 & 2022) and come with a 10-year warranty. Enjoy a scenic marsh view right across the street in this peaceful and established neighborhood. Don't miss the opportunity to make this gem your home! VERY MOTIVATED SELLER

Neighborhood Data

Neighborhood data shown for ZIP Code: 31525, Brunswick, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,779 (100%)
Owner Occupied HU	7,418 (53.8%)
Renter Occupied HU	5,046 (36.6%)
Vacant Housing Units	1,315 ( 9.5%)
Median Home Value	$242,674
Average Home Value	$270,144