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 Kingsland at 161 Ryan Nicholas Dr, Kingsland, GA, 31548 uses $134,258 cash to close to unlock $3,978/yr annual cash flow and $331/mo monthly cash flow. Total monthly income runs $3,088/mo, and a $1,982/mo payment keeps the spread at $331/mo. Purchase price stands at $405,000, and rental yield measures 9.15% with $3,088/mo rent. Return on cash invested shows 22.87% in year one, and 5% annual appreciation builds toward $111,894 over five years. Five-year ROI reaches 119.56% and total cumulative return in cash records $160,514. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,088/mo property income covering a $1,982/mo payment rather than investor’s personal income.
Single Family
Built in 2021
6,098 sqft lot
$N/A/sqft
$1,660 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-04-13 | Listed for sale | $405,000 |
| 2023-04-10 | Sold | $379,900 |
| 2023-04-03 | Pending sale | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-14 | $5204.32 | -0.55% | $150,898 | 5.97% |
| 2022-04-14 | $5233.20 | 1265.59% | $142,400 | 1324.00% |
| 2021-04-14 | $383.22 | N/A | $10,000 | N/A |
What's Special
Pull Down Stairs
Listed by: Richard H Rowell III • Sawyer Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10499450
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.
