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 138 Woodhaven Dr, Kingsland, GA, 31548 priced at $215,000 converts $2,858/mo rent into $1,530/mo cash flow after a $1,052/mo obligation. Total monthly income equals $2,858/mo, and annual cash flow totals $18,357/yr on $71,273 invested. Return on cash invested prints 45.66% in year one, and rental yield reads 15.95% against a $215,000 entry. Equity gained on principal adds $1,387/yr, while 5% annual appreciation compiles into $59,401 by year five. Five-year ROI reaches 240.97% and total cumulative return in cash sums $171,745. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,858/mo property income covering a $1,052/mo payment, not borrower’s personal income.
Single Family
Built in 1986
9,147 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-07-22 | Price change | $215,000 |
| 2024-06-18 | Listed for sale | $225,000 |
| 2020-12-10 | Sold | $119,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-15 | $2026.37 | 11.91% | $58,754 | 19.25% |
| 2022-09-15 | $1810.68 | 14.01% | $49,270 | 18.89% |
| 2021-09-15 | $1588.14 | 10.31% | $41,442 | 14.54% |
Listed by: Rita Hall • Watson Realty Corp
Mls Name: GIAOR
Mls ID: #1647221
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.
