Samantha Plan, Ashantilly CottagesDarienGA31305
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 Darien at Samantha Plan, Ashantilly Cottages, Darien, GA, 31305 priced at $309,000 pairs $3,053/mo rent with $1,123/mo cash flow after a $1,512/mo payment. Total monthly income equals $3,053/mo, and annual cash flow comes to $13,473/yr on $102,434 invested. Return on cash invested is 33.06% in year one, and rental yield stands at 11.86% on a $309,000 basis. Equity gained on principal adds $1,994/yr, and 5% annual appreciation accumulates to $85,371 by year five. Five-year ROI measures 173.44% and total cumulative return in cash reaches $177,665. For financing, Ziffy Mortgage’s DSCR program evaluates $3,053/mo property income against a $1,512/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$50 monthly HOA
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 |
Housing Distribution
Address Breakdown
Residential
1,906
Single Family
1,861
Multi-Family
45
Businesses
285
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices