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 414 Northshore Dr, Kingsland, GA, 31548 offers $3,029/mo rent that, after a $1,829/mo payment, leaves $755/mo cash flow. Total monthly income is $3,029/mo, and annual cash flow is $9,055/yr on $123,898 cash. Return on cash invested measures 27.22% in year one, and rental yield stands at 9.73% at a $373,750 entry. Equity gained on principal adds $2,412/yr while 5% annual appreciation compounds into $103,260 by year five. Five-year ROI records 141.91% and total cumulative return in cash reaches $175,818. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,029/mo property income versus a $1,829/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-10-18 | Listed for sale | $373,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-20 | $439.35 | 419.94% | $13,440 | 448.57% |
| 2023-10-20 | $84.50 | 95.56% | $2,450 | 108.33% |
| 2022-10-20 | $43.21 | -4.11% | $1,176 | N/A |
Listed by: N/A • Smith Family Homes
Mls Name: Lamar Smith Signature Homes
Mls Provider:
Mls ID: #N/A
