Villas Open Plan, The Villas at Camden Woods, Kingsland, GA, 31548 | $689/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1987 sft

Edgewater Dr, Saint Marys, GA, 31558

3 Bed
2 Bath
1470 sft

86252 Melissa Rd, Yulee, FL, 32097

4 Bed
2 Bath
1545 sft

2600 Plantation Dr, Saint Marys, GA, 31558

4 Bed
2 Bath
1853 sft

53 Tradewinds Dr, Woodbine, GA, 31569

Nearby investment properties with comparable prices

3 Bed
2 Bath
1211 sft

37450 Whisper Way, Hilliard, FL, 32046

3 Bed
2 Bath
- sft

102 Almond Cir, Kingsland, GA, 31548

3 Bed
2 Bath
1100 sft

117 Lake Wellington Dr, Kingsland, GA, 31548

3 Bed
2 Bath
1224 sft

404 Potomac Ct, Saint Marys, GA, 31558

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 Kingsland at Villas Open Plan, The Villas at Camden Woods, Kingsland, GA, 31548 with 5% annual appreciation on a $308,900 basis while $2,686/mo rent supports operations. Total monthly income totals $2,686/mo and a $1,512/mo payment preserves $689/mo for cash returns. Annual cash flow comes to $8,267/yr on $102,400 deployed, and return on cash invested reaches 27.98% in year one. Equity gained on principal adds $1,993/yr, and five-year appreciation sums $85,343 alongside rental yield of 10.43%. Five-year ROI measures 146.48% and total cumulative return in cash totals $149,998.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,686/mo property income versus a $1,512/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$117 monthly HOA