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 865 Buck Swamp Rd, Brunswick, GA, 31523 priced at $213,000 pairs $1,534/mo rent with $232/mo cash flow after a $1,043/mo payment. Total monthly income equals $1,534/mo, and annual cash flow comes to $2,780/yr on $70,610 invested. Return on cash invested is 23.85% in year one, and rental yield stands at 8.64% on a $213,000 basis. Equity gained on principal adds $1,374/yr, and 5% annual appreciation accumulates to $58,848 by year five. Five-year ROI measures 123.87% and total cumulative return in cash reaches $87,465. For financing, Ziffy Mortgage’s DSCR program evaluates $1,534/mo property income against a $1,043/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2007
0.78 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31523, Brunswick, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,216 (100%) |
| Owner Occupied HU | 4,854 (78.1%) |
| Renter Occupied HU | 865 (13.9%) |
| Vacant Housing Units | 497 ( 8.0%) |
| Median Home Value | $367,810 |
| Average Home Value | $405,835 |
Residential
6,227
Single Family
6,226
Multi-Family
1
Businesses
282
Date | Event | Price |
|---|---|---|
| 2025-09-12 | Price change | $213,000 |
| 2025-07-30 | Listed for sale | $218,000 |
| 2025-07-23 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-13 | $1833.39 | 55.99% | $69,520 | 66.00% |
| 2022-09-13 | $1175.31 | 141.32% | $41,880 | 339.92% |
| 2021-09-13 | $487.04 | N/A | $9,520 | N/A |
Listed by: Tesha Perry • New Life Realty Group
Mls Name: GAMLS
Mls Provider:
Mls ID: #10603377
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.
