Garrison Plan, Ashantilly Cottages, Darien, GA, 31305 | $216/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

Garrison Plan, Ashantilly Cottages, Darien, GA, 31305 | $216/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

3 Bed
1 Bath
1562 sft

2243 Tara Ln, Brunswick, GA, 31520

3 Bed
2 Bath
1296 sft

336 Terrapin Trl, Brunswick, GA, 31525

4 Bed
2 Bath
2058 sft

2005 R St, Brunswick, GA, 31520

3 Bed
1 Bath
1128 sft

114 Enterprise St, Brunswick, GA, 31525

Nearby investment properties with comparable prices

3 Bed
2 Bath
1694 sft

303 Buck Trce, Brunswick, GA, 31525

3 Bed
1 Bath
1970 sft

823 Old Jesup Rd, Brunswick, GA, 31520

3 Bed
2 Bath
1572 sft

162 Camden Dr, Brunswick, GA, 31523

4 Bed
2 Bath
1555 sft

122 Easy St, 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 Garrison Plan, Ashantilly Cottages, Darien, GA, 31305 listed at $249,000 pairs $1,782/mo rent with a $1,219/mo payment to leave $216/mo cash flow. Total monthly income runs $1,782/mo, and annual cash flow reaches $2,595/yr on $82,544 cash to close. Return on cash invested measures 23.05% in year one, and rental yield registers 8.59% at a $249,000 basis. Equity gained on principal adds $1,607/yr, and annual property appreciation at 5% supports $68,794 by year five. Five-year ROI tracks 119.87% and total cumulative return in cash totals $98,948. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,782/mo property income relative to a $1,219/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

$50 monthly HOA

More details about the property

Welcome to the Garrison Plan - a charming and affordable 2-story home that boasts a comfortable 1,300 square feet of living space. This lovely home is perfect for families, couples, or individuals who are looking for an inviting space to call their own. As you step inside the front door, you'll immediately appreciate the well-defined living spaces, which offer privacy and a sense of coziness. The first floor includes a spacious living room, a dining area, and a kitchen with modern stainless steel appliances that are perfect for cooking and entertaining. The Garrison Plan features three cozy and comfortable bedrooms upstairs, with plenty of room for your family or guests. The two full bathrooms and one half bathroom offer convenience and functionality, making this home perfect for busy families on the go. With affordability in mind, the Garrison Plan is the perfect choice for those who want all the comforts of a stylish and functional 2-story home, without breaking the bank.

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