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 Hinesville at 45 Belleau Woods Cir, Hinesville, GA, 31313 priced at $265,903 pairs $2,422/mo rent with $704/mo cash flow after a $1,301/mo payment. Total monthly income equals $2,422/mo, and annual cash flow comes to $8,450/yr on $88,147 invested. Return on cash invested is 29.49% in year one, and rental yield stands at 10.93% on a $265,903 basis. Equity gained on principal adds $1,716/yr, and 5% annual appreciation accumulates to $73,464 by year five. Five-year ROI measures 154.65% and total cumulative return in cash reaches $136,319. For financing, Ziffy Mortgage’s DSCR program evaluates $2,422/mo property income against a $1,301/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
$100 monthly HOA
Neighborhood data shown for ZIP Code: 31313, Hinesville, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,425 (100%) |
| Owner Occupied HU | 8,353 (45.3%) |
| Renter Occupied HU | 8,185 (44.4%) |
| Vacant Housing Units | 1,887 (10.2%) |
| Median Home Value | $197,119 |
| Average Home Value | $222,755 |
Residential
18,132
Single Family
17,348
Multi-Family
784
Businesses
985
Date | Event | Price |
|---|---|---|
| 2024-08-09 | Price change | $265,903 |
| 2024-07-04 | Listed for sale | $265,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Meagan Mowry • Homes of Integrity
Mls Name: Homes of Integrity Construction, Inc.
Mls ID: #N/A
