Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$485,000

For Sale - Active
151 Laurel Marsh Way, Kingsland, GA 31548
4 Beds
2 Baths
2,126 Square Feet
0.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Sep 14, 2025 at 10:08AM

Investment Summary


Monthly Cash Flow
-$949
Cap Rate
3.8%
Cash-on-Cash Return
-10.2%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-5.9%

Property Description


0.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a

A Sanctuary of Elegance and Serenity. Nestled amidst nature's beauty. this exquisite custom 4 bedroom 2 bath home, spanning 2126 sq ft. captures the essence of peaceful living, with stunning Sun Rises! This one of a kind home offers an unparalleled, unobstructed view of the marsh and creek, framed by gorgeous transom windows that bring the outside in, casting light across a thoughtfully designed interior. The chef's kitchen is a masterpiece, granite countertops, stainless steel appliances, and a double wall oven set the stage for gourmet meals, while subway tiles add a touch of timeless elegance, with an open entrance to a formal dining room. The great room calls you in with its custom-built nook, recessed lighting and crown molding beckons you to unwind in a space that feels both luxurious and inviting. The primary suite is nothing short of a retreat, with tray ceilings and an atmosphere of tranquility. The en-suite bath features a separate tile shower, a jetted tub, a double vanity and a large walk-in closet with custom built-ins - your personal spa just steps away, Enjoy the view and sound of the cascading waterfall just steps away. Step outside to your private Screened porch, choose one of three entrances to the secluded haven where the gentle marsh breeze fill the air and sweeping views enchant the senses. Sit back and relax and enjoy the sounds of the waterfall on the rock paver patio beside the stocked and landscaped Koi Pond. A custom boardwalk bridge leads to a fire pit area, and a spacious screened pavilion, perfect for evening gatherings, under the stars. A zip line adds a dash of adventure, offering four for all ages. Additional features, side entry 2 car garage with extra storage space and a water softener. Boasting with amazing community amenities, including pickle ball courts, a community pool, park, golf cart and walking trails too! Come check out this amazing home and bring your Golf Clubs to play a round or two.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage, Garage Door Opener, Guest, Kitchen Level, Parking Pad, Side/Rear Entrance, Storage
  • Details: Attached, Garage, Garage Door Opener, Guest, Kitchen Level, Parking Pad, Storage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 1
  • Basement Description: None

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Hip
  • Roof Material: Composition
  • Pool: Yes

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 120F041
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2004

Tax Information

  • Annual Tax: $4,768

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Ceiling Fan(s), Central Air, Electric

Location

  • County: Camden

Listing Details


Listed by:
Teresa Thomas
Premier Coastal Properties
(912) 676-0444

Source:
Georgia MLS
MLS#: 10569348
Georgia MLS

Investment Summary


Monthly Cash Flow
-$949
Cap Rate
3.8%
Cash-on-Cash Return
-10.2%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-5.9%

Purchase Details

Find an Agent

Purchase price:
$485,000
Amount financed:
-$388,000
Down payment:
$97,000
Closing costs:
$14,550
Rehab costs:
$0
Initial cash invested:
$111,550
Square feet:
2,126
Cost per square foot:
$228
Monthly rent per square foot:
$1.32

Financing Details

Find a Lender

Loan amount:
$388,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,484
Property tax:
$397
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,077

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$397-$4,769
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (39%)
39%-$1,097-$13,169

Cash Flow


Monthly Yearly
Net operating income:
$1,535 $18,420
Mortgage payments:
-$2,484 -$29,808
Cash flow:
-$949 -$11,388