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 142 Ryan Nicholas Dr, Kingsland, GA, 31548 priced at $350,000 converts $3,900/mo rent into $1,527/mo cash flow after a $1,713/mo obligation. Total monthly income equals $3,900/mo, and annual cash flow totals $18,325/yr on $116,025 invested. Return on cash invested prints 35.7% in year one, and rental yield reads 13.37% against a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,699 by year five. Five-year ROI reaches 188.34% and total cumulative return in cash sums $218,522. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,900/mo property income covering a $1,713/mo payment, not borrower’s personal income.
Single Family
Built in 2022
0.29 Acres lot
$N/A/sqft
$92 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-04-29 | Listed for sale | $350,000 |
| 2024-09-30 | Listing removed | $375,000 |
| 2024-08-02 | Listed for sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-06 | $4714.51 | N/A | $136,696 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
