184 The Villas WayKingslandGA31548
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Kingsland at 184 The Villas Way, Kingsland, GA, 31548 at $311,900 posts ROI 22.98% with $265/mo cash flow from $2,280/mo rent. Total monthly income equals $2,280/mo, and annual cash flow records $3,176/yr on $103,395 to close. Return on cash invested measures 22.98% and rental yield reads 8.77% at the current $311,900. Equity gained on principal adds $2,013/yr, and 5% annual appreciation supports $86,172 by year five. Five-year ROI prints 119.67% and total cumulative return in cash totals $123,736.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,280/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2024
5,227 sqft lot
$N/A/sqft
$1,400 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kylie Kraus • Sawyer Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10408705
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.