Belfast River Rd #CKXBSV, Richmond Hill, GA, 31324 | $775/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2842 sft

Continental Plan, Heartwood, Richmond Hill, GA, 31324

4 Bed
3 Bath
2618 sft

Belfast River Rd #BH9Q5S, Richmond Hill, GA, 31324

4 Bed
3 Bath
2610 sft

437 Kings Rd, Midway, GA, 31320

5 Bed
3 Bath
2518 sft

Starling Plan, Heartwood, Richmond Hill, GA, 31324

Nearby investment properties with comparable prices

Prestige Plan, Del Webb Savannah at Heartwood

2 Bed
2 Bath
1987 sft

Prestige Plan, Del Webb Savannah at Heartwood, Richmond Hill, GA, 31324

3 Bed
3 Bath
1987 sft

106 Bark Bend, Richmond Hill, GA, 31324

5 Bed
3 Bath
2518 sft

62 Hardy Branch Dr, Richmond Hill, GA, 31324

4 Bed
3 Bath
2271 sft

Belfast River Rd #TMPAL3, Richmond Hill, GA, 31324

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Richmond Hill at Belfast River Rd #CKXBSV, Richmond Hill, GA, 31324 offers a 9.35% rental yield on a $454,000 purchase with $3,538/mo rent. Total monthly income registers $3,538/mo, and a $2,222/mo payment leaves $775/mo available for distribution. Annual cash flow reaches $9,300/yr on $150,501 to close, and return on cash invested stands at 26.09% in year one. Equity gained on principal adds $2,930/yr while 5% annual appreciation supports $125,432 over five years. Portfolio math shows five-year ROI at 135.84% and total cumulative return in cash at $204,434. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,538/mo property income against a $2,222/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2023

N/A lot

$N/A/sqft

No HOA

More details about the property

If you can imagine it, the Nantucket plan can provide it. This 5 bedroom 3 full bath plan is truly a beauty! It features a living room, dining room, family room, breakfast room, and one bedroom and full bath on the first floor. Some customers have enclosed the living room to create a play area for their children. On the second floor you will find the incredible owners suite complete with a sitting room and nice walk in closets! If you do not want that much closet space, you might consider the optional 4th bathroom. The Nantucket was designed with the family in mind. The first-floor bedroom and bathroom are perfect for a guest area or a parent. If five bedrooms is too much space for you then you can elect to have a loft or media room instead of bedroom 5. Every Ernest home includes LED lighting, spray foam insulation in the roof line, TRANE HVAC unit and is energy tested and rated. Your home will also be smart home ready with the TRANE Nexia Wi-Fi enabled thermostat.

Neighborhood Data

Neighborhood data shown for ZIP Code: 31324, Richmond Hill, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,959 (100%)
Owner Occupied HU	10,365 (69.3%)
Renter Occupied HU	3,421 (22.9%)
Vacant Housing Units	1,173 ( 7.8%)
Median Home Value	$389,566
Average Home Value	$434,971