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 200 Ryan Nicholas Dr, Kingsland, GA, 31548 generates $2,722/mo in rent and, after a $1,415/mo payment, leaves $669/mo in cash flow. Total monthly income is $2,722/mo, and annual cash flow is $8,033/yr on $95,804 invested. Return on cash invested sits at 28.29% in year one, and rental yield is 11.3% on a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation builds toward $79,845 over five years. Five-year ROI reaches 149.03% and total cumulative return in cash sums $142,778. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,722/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
6,969 sqft lot
$N/A/sqft
$1,475 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-05-01 | Listing removed | $2,200 |
| 2025-04-15 | Listed for rent | $2,200 |
| 2025-03-25 | Sold | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-06 | $4440.81 | N/A | $134,894 | N/A |
What's Special
Pull Down Stairs
Listed by: Wendy Vazquez-Galan • ERA Kings Bay Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10454554
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.
