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 Kingsland at The Athens Plan, Settlers Hammock, Kingsland, GA, 31548 priced at $317,900 pairs $2,564/mo rent with $629/mo cash flow after a $1,556/mo payment. Total monthly income equals $2,564/mo, and annual cash flow comes to $7,550/yr on $105,384 invested. Return on cash invested is 27.07% in year one, and rental yield stands at 9.68% on a $317,900 basis. Equity gained on principal adds $2,051/yr, and 5% annual appreciation accumulates to $87,830 by year five. Five-year ROI measures 141.17% and total cumulative return in cash reaches $148,768. For financing, Ziffy Mortgage’s DSCR program evaluates $2,564/mo property income against a $1,556/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Listed for sale | $317,900 |
| 2023-12-07 | Listing removed | N/A |
| 2023-06-20 | Price change | $301,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Michael Hutchins • Smith Family Homes
Mls Name: Lamar Smith Signature Homes
Mls Provider:
Mls ID: #N/A
