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 162 Ryan Nicholas Dr, Kingsland, GA, 31548 priced at $374,900 pairs $3,029/mo rent with $606/mo cash flow after a $1,835/mo payment. Total monthly income equals $3,029/mo, and annual cash flow comes to $7,277/yr on $124,279 invested. Return on cash invested is 25.76% in year one, and rental yield stands at 9.7% on a $374,900 basis. Equity gained on principal adds $2,419/yr, and 5% annual appreciation accumulates to $103,578 by year five. Five-year ROI measures 134.62% and total cumulative return in cash reaches $167,299. For financing, Ziffy Mortgage’s DSCR program evaluates $3,029/mo property income against a $1,835/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
7,840 sqft lot
$N/A/sqft
$1,690 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Price change | $374,900 |
| 2024-02-05 | Price change | $376,900 |
| 2023-02-22 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Nicole Ford • Sawyer Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10457829
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.
