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 341 Daniel Trent Way, Kingsland, GA, 31548 priced at $470,000 converts $5,486/mo rent into $2,039/mo cash flow after a $2,300/mo obligation. Total monthly income equals $5,486/mo, and annual cash flow totals $24,474/yr on $155,805 invested. Return on cash invested prints 35.62% in year one, and rental yield reads 14.01% against a $470,000 entry. Equity gained on principal adds $3,033/yr, while 5% annual appreciation compiles into $129,852 by year five. Five-year ROI reaches 188.58% and total cumulative return in cash sums $293,817. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,486/mo property income covering a $2,300/mo payment, not borrower’s personal income.
Single Family
Built in 2017
0.31 Acres lot
$N/A/sqft
$550 monthly HOA
Date | Event | Price |
|---|---|---|
| 2024-08-21 | Listed for sale | $470,000 |
| 2018-04-06 | Sold | $293,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-15 | $4337.64 | -5.66% | $173,960 | 6.76% |
| 2022-09-15 | $4597.95 | 2.00% | $162,941 | 28.44% |
| 2021-09-15 | $4507.59 | -0.81% | $126,859 | 8.06% |
Listed by: Becky Vail • Coldwell Banker Access Realty KGLD
Mls Name: GIAOR
Mls ID: #1648592
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
