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 Brunswick at 3761 Johnston St, Brunswick, GA, 31520 offers $1,302/mo rent that, after a $734/mo payment, leaves $389/mo cash flow. Total monthly income is $1,302/mo, and annual cash flow is $4,672/yr on $49,692 cash. Return on cash invested measures 29.31% in year one, and rental yield stands at 10.42% at a $149,900 entry. Equity gained on principal adds $967/yr while 5% annual appreciation compounds into $41,415 by year five. Five-year ROI records 153.22% and total cumulative return in cash reaches $76,139. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,302/mo property income versus a $734/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1942
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31520, Brunswick, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,319 (100%) |
| Owner Occupied HU | 3,859 (37.4%) |
| Renter Occupied HU | 5,011 (48.6%) |
| Vacant Housing Units | 1,449 (14.0%) |
| Median Home Value | $167,500 |
| Average Home Value | $281,158 |
Residential
9,251
Single Family
8,808
Multi-Family
443
Businesses
1,665
Date | Event | Price |
|---|---|---|
| 2024-11-13 | Listed for sale | $149,900 |
| 2024-09-30 | Listing removed | $149,900 |
| 2024-08-26 | Listed for sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $817.00 | 129.68% | $28,160 | 206.09% |
| 2022-02-16 | $355.72 | 22.45% | $9,200 | -37.67% |
| 2021-02-16 | $290.50 | N/A | $14,760 | N/A |
Listed by: Kathy Shattuck • Duckworth Properties BWK
Mls Name: GIAOR
Mls ID: #1650216
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.
