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 Saint Marys at 45 AIDAN COURT Court, Saint Marys, GA, 31558 priced at $300,000 converts $2,700/mo rent into $875/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,700/mo, and annual cash flow totals $10,494/yr on $99,450 invested. Return on cash invested prints 30.46% in year one, and rental yield reads 10.8% against a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation compiles into $82,884 by year five. Five-year ROI reaches 159.31% and total cumulative return in cash sums $158,436. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,700/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Single Family
Built in 2021
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: FELICITAS CARTER • KELLER WILLIAMS FIRST COAST REALTY
Mls Name: realMLS
Mls ID: #2121587
