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 435 Belmont Cir, Brunswick, GA, 31525 priced at $525,000 converts $3,131/mo rent into after a $2,570/mo obligation. Total monthly income equals $3,131/mo. Return on cash invested prints 19.02% in year one, and rental yield reads 7.16% against a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation compiles into $145,048 by year five. Five-year ROI reaches 98.14% and total cumulative return in cash sums $169,509. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,131/mo property income covering a $2,570/mo payment, not borrower’s personal income.
Single Family
Built in 2007
0.42 Acres lot
$N/A/sqft
$750 annually HOA
Neighborhood data shown for ZIP Code: 31525, Brunswick, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,779 (100%) |
| Owner Occupied HU | 7,418 (53.8%) |
| Renter Occupied HU | 5,046 (36.6%) |
| Vacant Housing Units | 1,315 ( 9.5%) |
| Median Home Value | $242,674 |
| Average Home Value | $270,144 |
Residential
13,513
Single Family
11,819
Multi-Family
1,694
Businesses
663
Date | Event | Price |
|---|---|---|
| 2025-04-10 | Listed for sale | $525,000 |
| 2021-12-01 | Sold | $350,000 |
| 2021-10-19 | Pending sale | $369,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-10 | $4627.94 | 27.28% | $183,240 | 30.89% |
| 2022-04-10 | $3636.06 | 1.92% | $140,000 | 15.06% |
| 2021-04-10 | $3567.48 | N/A | $121,680 | N/A |
What's Special
Pull Down Stairs
Listed by: Stefany F. Cerame • eXp Realty LLC
Mls Name: Savannah Multi-List Corp
Mls Provider:
Mls ID: #329056
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.
