Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Waterfront Land with Renovated Boathouse Title is generated by Realmo AI

    118 Zellwood Drive, Brunswick, GA 31523

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    Pending
    $450,000

    LAND - Brunswick, GA

    Property size:
    838 SF
    Lot size:
    0.40 Acres
    Added:
    Mar 12, 2026
    Days on Market:
    59
    Last Refresh:
    May 9 at 5:06 pm

    Property Features for 118 Zellwood Drive

    General Information

    Property type
    Land
    Property subtype
    Other
    Zoning
    Residential
    Standard status
    Pending
    APN
    03-16982
    Size
    838 SF
    Lot size
    0.40 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    LOT 9-A SATILLA SHORES
    Tax Annual Amount
    3373

    Utilities

    Water front
    1

    Building Details

    Additional Structures
    Guest House

    We can help!

    Listing Contact
    Kimberly Hobby
    Kimberly Hobby

    Listing agent Kimberly Hobby

    Listing office Duckworth Properties BWK 1204 Fountain Park Circle, Brunswick, GA

    Listing date Mar 12, 2026

    MLS# 1660438 Listing URL

    Copyright © 2026 Golden Isles Association of REALTORS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Deep water access on the Little Satilla River
    • Fully renovated 838 sq ft boathouse featuring a full kitchen, living area, one bedroom, and 1.5 bathrooms
    • Boathouse kitchen boasts new stainless steel appliances
    • Separate detached building with mini‑split heating and air, perfect for storage, workshop, or conversion
    • No HOA
    • Option to purchase adjacent luxury home at 116 Zellwood Dr. to create a larger waterfront estate

    Overview

    This waterfront property, located on the Little Satilla River, offers potential as a private retreat, guest quarters, or investment property. It features a dock and an 838 sq ft boathouse that has been renovated. The boathouse includes a full kitchen with stainless steel appliances, a living area, one bedroom, one full bathroom, and a half bath. The interior features LVP flooring and shiplap. Additionally, there is a separate detached building with mini-split heating and air, suitable for storage, a workshop, or conversion into additional living space. The property provides deep water access on the Little Satilla River. The lot size is 0.4 acres. The zoning is Residential. There is no HOA.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Waterfront Land

    Suggested Use

    Restaurant Hair Salon Auto Repair Shop Hotel & Motel Accounting Firm Grocery & Convenience Store Bar & Pub Garden Center Grocery & Convenience Store Pet Grooming Service

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Brunswick
    County
    Glynn
    State
    Georgia
    Longitude
    -81.559157
    Latitude
    31.129232

    Nearby Similar for Sale

    • $560,000
      2,780 SF

      Brunswick Restaurant/Retail Opportunity

      2,780 SF building on 0.52 acres in Brunswick, GA.
      3460 Cypress Mill Road, Brunswick, GA 31520
      View Details
    • $459,000
      2,417 SF

      Medical Practice Ready Building

      Four-sided brick building near Southeast Georgia Health System.
      2310 Heron Street, Brunswick, GA 31520
      View Details
    • $1,525,000
      5,275 SF

      Medical Office Building For Sale

      New 5,275 SF medical office building near hospital.
      2903 Kemble Ave, Brunswick, GA 31520
      View Details
    • $459,000
      2,417 SF

      Medical Office Building For Sale

      Commercial building suited for a private medical practice.
      2310 Heron Street, Brunswick, GA 31520
      View Details
    • $1,100,000
      4,800 SF

      Downtown Brunswick Commercial Building For Sale

      Two-story commercial building in downtown Brunswick with flexible occupancy options.
      1522 Richmond Street, Brunswick, GA 31520
      View Details
    • $1,775,000
      9,968 SF

      Modern Office and Warehouse Facility

      Commercial property with office and warehouse space on 2.82 acres.
      1025 Commercial Drive, Brunswick, GA 31525
      View Details
    • $775,000
      20,460 SF

      Brunswick Condominium Development Opportunity

      0.72-acre site with partially constructed six-story frame.
      2508 Newcastle Street, Brunswick, GA 31520
      View Details
    • $1,900,000
      10,000 SF

      New Industrial Commerce Park

      Modern industrial park with build-to-suit options near I-95.
      18 Eastgate Drive, Brunswick, GA 31525
      View Details
    • $1,100,000
      5,000 SF

      New Industrial Commerce Park

      Modern industrial space near I-95 and Brunswick Airport.
      14 Eastgate Drive, Brunswick, GA 31525
      View Details
    • $148,000
      972 SF

      Commercial Property Near Altamaha Park

      Commercial property with new roof, septic, and fresh exterior paint.
      245 Altamaha Park Road, Brunswick, GA 31525
      View Details
    • $5,000,000
      30,000 SF

      New Industrial Commerce Park

      Modern industrial space with premium infrastructure and unbeatable regional access.
      15 Eastgate Drive, Brunswick, GA 31525
      View Details
    • $525,000

      Commercial Land Near I-95

      3-acre commercial land with highway frontage near I-95.
      3264 Us Highway 82, Brunswick, GA 31523
      View Details

    FAQs

    What type of property is this?
    Waterfront Land - Waterfront property with renovated boathouse and deep water access.
    Where is this waterfront land located?
    The property is located at 118 Zellwood Drive Brunswick, GA.
    What is the asking price?
    The asking price for this property is $450,000.
    What are key features of this property?
    This property features: Deep water access on the Little Satilla River; Fully renovated 838 sq ft boathouse featuring a full kitchen, living area, one bedroom, and 1.5 bathrooms; Boathouse kitchen boasts new stainless steel appliances
    (912) 262-0366
    We can help!
    Listing Contact
    Kimberly Hobby
    Kimberly Hobby
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    118 Zellwood Drive, Brunswick, GA 31523
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!