Harborside Plan, Windwood EstatesBrunswickGA31525
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
Investment Highlights
Rental property for sale in Brunswick at Harborside Plan, Windwood Estates, Brunswick, GA, 31525 priced at $335,200 converts $2,834/mo rent into $794/mo cash flow after a $1,641/mo obligation. Total monthly income equals $2,834/mo, and annual cash flow totals $9,523/yr on $111,119 invested. Return on cash invested prints 28.48% in year one, and rental yield reads 10.15% against a $335,200 entry. Equity gained on principal adds $2,163/yr, while 5% annual appreciation compiles into $92,610 by year five. Five-year ROI reaches 148.67% and total cumulative return in cash sums $165,203. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,834/mo property income covering a $1,641/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31525, Brunswick, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,779 (100%) |
| Owner Occupied HU | 7,418 (53.8%) |
| Renter Occupied HU | 5,046 (36.6%) |
| Vacant Housing Units | 1,315 ( 9.5%) |
| Median Home Value | $242,674 |
| Average Home Value | $270,144 |
Housing Distribution
Address Breakdown
Residential
13,513
Single Family
11,819
Multi-Family
1,694
Businesses
663
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
