164 Great Egret LnBrunswickGA31523
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Brunswick rental at 164 Great Egret Ln, Brunswick, GA, 31523 sits in the solid-income band: 9.34% gross yield, $3,540/mo rent, $737/mo net after the $2,046/mo debt service, DSCR 1.73. Entry price of $455,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $125,708 and $4,191/yr in principal reduction bring total cumulative return to $219,946.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 8.0% |
| Monthly Cash Flow | $737 | $250 |
City averages based on Brunswick market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,540 |
| Total Monthly Debt Service | $2,622 |
| DSCR Ratio | 1.35x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2023
0.57 Acres lot
$N/A/sqft
$400 annually HOA
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 |
Housing Distribution
Address Breakdown
Residential
6,227
Single Family
6,226
Multi-Family
1
Businesses
282
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 2023
0.57 Acres lot
$N/A/sqft
$400 annually HOA
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 |
Housing Distribution
Address Breakdown
Residential
6,227
Single Family
6,226
Multi-Family
1
Businesses
282
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cassie Long • Horizon Realty LLC
Mls Name: GIAOR
Mls ID: #1651437
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.