Everett Plan, Ashantilly Cottages, Darien, GA, 31305 | $1,197/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
3368 sft

50 Woodland Ct, Waverly, GA, 31565

4 Bed
4 Bath
4353 sft

57 Eagle Crest Dr, Waverly, GA, 31565

6 Bed
4 Bath
4554 sft

1409 Egmont St, Brunswick, GA, 31520

3 Bed
2 Bath
2433 sft

7595 Golden Isles Pkwy, Brunswick, GA, 31525

Nearby investment properties with comparable prices

3 Bed
4 Bath
2502 sft

3180 State Highway 99, Brunswick, GA, 31523

3 Bed
2 Bath
2492 sft

120 Oak Ridge Rd, Brunswick, GA, 31523

4 Bed
3 Bath
2300 sft

142 Great Egret Ln, Brunswick, GA, 31523

4 Bed
2 Bath
2490 sft

18 Woodfall Ct, Brunswick, GA, 31525

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 Darien at Everett Plan, Ashantilly Cottages, Darien, GA, 31305 offers a 10.64% rental yield on a $449,000 purchase with $3,980/mo rent. Total monthly income registers $3,980/mo, and a $2,198/mo payment leaves $1,197/mo available for distribution. Annual cash flow reaches $14,363/yr on $148,844 to close, and return on cash invested stands at 29.56% in year one. Equity gained on principal adds $2,897/yr while 5% annual appreciation supports $124,050 over five years. Portfolio math shows five-year ROI at 154.59% and total cumulative return in cash at $230,092. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,980/mo property income against a $2,198/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$50 monthly HOA

More details about the property

Introducing the spacious and inviting Everett plan, now available for purchase! This stunning 2-story home boasts 2332 square feet of living space and features 4 bedrooms, 2 full bathrooms, and 1 half bathroom, offering plenty of room for the whole family to spread out and relax. The upgraded kitchen includes sleek and modern stainless steel appliances, perfect for cooking up a storm and entertaining guests. The open floor plan seamlessly connects the kitchen, dining area, and living room, creating a welcoming and functional space. The Everett plan also includes a convenient 2-car garage, providing ample storage space for vehicles and outdoor gear. Plus, with plenty of natural light and a spacious layout, this home is perfect for those who love to entertain and host guests. Upgrading to the Everett plan means investing in a home that's not only stylish and modern but also built to last. With attention to detail and high-quality craftsmanship throughout, this home is sure to impress even the most discerning buyer. Don't miss out on this amazing opportunity to own a beautiful and spacious home in a fantastic location. Contact us today to schedule a tour and see the Everett plan for yourself!

Neighborhood Data

Neighborhood data shown for ZIP Code: 31305, Darien, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,489 (100%)
Owner Occupied HU	1,538 (61.8%)
Renter Occupied HU	509 (20.4%)
Vacant Housing Units	442 (17.8%)
Median Home Value	$203,791
Average Home Value	$238,558