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 Saint Marys at 201 Tidal Marsh Way St, Saint Marys, GA, 31558 offers a 8.68% rental yield on a $530,800 purchase with $3,838/mo rent. Total monthly income registers $3,838/mo, and a $2,598/mo payment leaves $520/mo available for distribution. Annual cash flow reaches $6,234/yr on $174,633 to close, and return on cash invested stands at 23.63% in year one. Equity gained on principal adds $3,425/yr while 5% annual appreciation supports $146,650 over five years. Portfolio math shows five-year ROI at 122.85% and total cumulative return in cash at $214,530. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,838/mo property income against a $2,598/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
0.36 Acres lot
$N/A/sqft
$1,055 annually HOA
Neighborhood data shown for ZIP Code: 31558, Saint Marys, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,665 (100%) |
| Owner Occupied HU | 5,314 (55.0%) |
| Renter Occupied HU | 3,536 (36.6%) |
| Vacant Housing Units | 815 ( 8.4%) |
| Median Home Value | $303,233 |
| Average Home Value | $358,400 |
Residential
9,262
Single Family
8,315
Multi-Family
947
Businesses
657
Date | Event | Price |
|---|---|---|
| 2025-10-09 | Listed for sale | $530,800 |
| 2025-10-05 | Listing removed | $492,800 |
| 2025-09-03 | Price change | $492,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Nicole Readdick • Coldwell Banker Access Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10621843
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.
