Newport Plan, Newport Ridge, Darien, GA, 31305 | $767/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1076 sft

1841 Hird Island Dr, Darien, GA, 31305

4 Bed
4 Bath
3136 sft

1288 Old Cane Mill Dr SE, Darien, GA, 31305

4 Bed
4 Bath
2070 sft

2604 Smith Rd SE, Townsend, GA, 31331

3 Bed
2 Bath
1216 sft

15 & 16 Hird Is #A, Darien, GA, 31305

Nearby investment properties with comparable prices

4 Bed
3 Bath
2055 sft

2801 State Highway 251, Townsend, GA, 31331

4 Bed
3 Bath
2332 sft

Everett Plan, Ashantilly Cottages, Darien, GA, 31305

4 Bed
3 Bath
2194 sft

Newport Plan, Newport Ridge, Darien, GA, 31305

3 Bed
2 Bath
1500 sft

1474 McIntosh Trl SE, Townsend, GA, 31331

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

Rental property for sale in Darien at Newport Plan, Newport Ridge, Darien, GA, 31305 offers $3,510/mo rent that, after a $2,198/mo payment, leaves $767/mo cash flow. Total monthly income is $3,510/mo, and annual cash flow is $9,203/yr on $148,844 cash. Return on cash invested measures 26.09% in year one, and rental yield stands at 9.38% at a $449,000 entry. Equity gained on principal adds $2,897/yr while 5% annual appreciation compounds into $124,050 by year five. Five-year ROI records 135.89% and total cumulative return in cash reaches $202,264. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,510/mo property income versus a $2,198/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$10 monthly HOA

More details about the property

From the front porch, step into this coastal one-story home with formal dining room just off the impressive foyer entry! The plan flows nicely into the spacious family room with open kitchen. A massive island overlooks the family room from the kitchen. Step out onto the back porch from the family room to enjoy the coastal scenery. Just off the kitchen is the master suite complete with private bath & two walk-in closets. 3 additional bedrooms & hall bath can be found off the family room.

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