Villas Corner Plan, The Villas at Camden Woods,Kingsland,GA,31548

Investment Highlights

Rental property for sale in Kingsland at Villas Corner Plan, The Villas at Camden Woods, Kingsland, GA, 31548 priced at $308,900 converts $2,651/mo rent into $654/mo cash flow after a $1,512/mo obligation. Total monthly income equals $2,651/mo, and annual cash flow totals $7,847/yr on $102,400 invested. Return on cash invested prints 27.57% in year one, and rental yield reads 10.3% against a $308,900 entry. Equity gained on principal adds $1,993/yr, while 5% annual appreciation compiles into $85,343 by year five. Five-year ROI reaches 144.29% and total cumulative return in cash sums $147,754. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,651/mo property income covering a $1,512/mo payment, not borrower’s personal income.