122 Clearwater Dr #N1CEQM, Brunswick, GA, 31523 | $961/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

122 Clearwater Dr #N1CEQM, Brunswick, GA, 31523 | $961/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

BEAUMONT Plan, The Landing at Crooked River

3 Bed
2 Bath
1416 sft

BEAUMONT Plan, The Landing at Crooked River, Kingsland, GA, 31548

Spring Mountain II Plan, The Estates of Sanctuary Cove

4 Bed
3 Bath
2567 sft

Spring Mountain II Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565

Pinehurst II Plan, River Place Plantation

3 Bed
4 Bath
2389 sft

Pinehurst II Plan, River Place Plantation, Waverly, GA, 31565

Pinehurst II Plan, The Estates of Sanctuary Cove

3 Bed
4 Bath
2389 sft

Pinehurst II Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565

Nearby investment properties with comparable prices

4 Bed
3 Bath
2172 sft

361 Sadler Cove Dr, Woodbine, GA, 31569

3 Bed
2 Bath
2520 sft

191 Deals Cir N, Woodbine, GA, 31569

4 Bed
2 Bath
1626 sft

303 E Oak St, Woodbine, GA, 31569

4 Bed
2 Bath
2016 sft

4068-3R Fish Camp Rd, White Oak, GA, 31568

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 Brunswick at 122 Clearwater Dr #N1CEQM, Brunswick, GA, 31523 listed at $393,100 pairs $3,353/mo rent with a $1,924/mo payment to leave $961/mo cash flow. Total monthly income runs $3,353/mo, and annual cash flow reaches $11,527/yr on $130,313 cash to close. Return on cash invested measures 28.75% in year one, and rental yield registers 10.24% at a $393,100 basis. Equity gained on principal adds $2,537/yr, and annual property appreciation at 5% supports $108,606 by year five. Five-year ROI tracks 150.15% and total cumulative return in cash totals $195,669. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,353/mo property income relative to a $1,924/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2023

N/A lot

$N/A/sqft

No HOA

More details about the property

The Pinehurst II is a spacious and versatile home with three bedrooms, each with its own full bath. This home features a sweeping great room, kitchen with a walk-in pantry, and a caf area with natural light pouring through that perfect for morning coffee. The primary suite is on the main floor with a double sink vanity and spacious walk-in closet. Also on the main floor is a guest room with its own full bath. However, the highlight of this home is the second floor's third bedroom, a full bath and loft, making it feel like a private hideaway.

Neighborhood Data

Neighborhood data shown for ZIP Code: 31523, Brunswick, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,216 (100%)
Owner Occupied HU	4,854 (78.1%)
Renter Occupied HU	865 (13.9%)
Vacant Housing Units	497 ( 8.0%)
Median Home Value	$367,810
Average Home Value	$405,835