Rebecca Plan, Paxton Hill, Ludowici, GA, 31316 | $1,073/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
4008 sft

863 N Macon St, Ludowici, GA, 31316

Investment Property+ 4 more

6 Bed
3 Bath
2496 sft

442 E Bay St, Jesup, GA, 31546

Investment Property+ 2 more

4 Bed
3 Bath
2699 sft

222 Edenfield Rd, Jesup, GA, 31545

4 Bed
3 Bath
2508 sft

75 Anna Way, Ludowici, GA, 31316

Nearby investment properties with comparable prices

4 Bed
3 Bath
1997 sft

Hannah 3 Plan, Paxton Hill, Ludowici, GA, 31316

3 Bed
2 Bath
1788 sft

125 Sugar Maple St, Jesup, GA, 31546

3 Bed
2 Bath
1564 sft

17 Jekyll Island Rd, Jesup, GA, 31545

4 Bed
3 Bath
1997 sft

Hannah 3 Plan, Paxton Hill, Ludowici, GA, 31316

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

Rental property for sale in Ludowici at Rebecca Plan, Paxton Hill, Ludowici, GA, 31316 offers $2,808/mo rent that, after a $1,375/mo payment, leaves $1,073/mo cash flow. Total monthly income is $2,808/mo, and annual cash flow is $12,878/yr on $93,152 cash. Return on cash invested measures 33.73% in year one, and rental yield stands at 11.99% at a $281,000 entry. Equity gained on principal adds $1,813/yr while 5% annual appreciation compounds into $77,635 by year five. Five-year ROI records 176.99% and total cumulative return in cash reaches $164,867. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,808/mo property income versus a $1,375/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$25 monthly HOA

More details about the property

This two-story plan features a formal dining room adjacent to the foyer entryway. Guests can either travel into the family room, upstairs or dining room from the foyer. From the dining room travel further int othe home & view the kitchen with breakfast area & garage access. The breakfast area continues on into the family room & has patio access! Upstairs, find 3 bedrooms with nicely sized closets, laundry room, hall bath & master suite! Master suite has two walk-in closets and private bath with soaking tub & separate shower!

Neighborhood Data

Neighborhood data shown for ZIP Code: 31316, Ludowici, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,467 (100%)
Owner Occupied HU	3,367 (61.6%)
Renter Occupied HU	1,551 (28.4%)
Vacant Housing Units	549 (10.0%)
Median Home Value	$237,235
Average Home Value	$267,839