The Dalton Plan, Covington Pointe, Brunswick, GA, 31523 | $2,297/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

The Dalton Plan, Covington Pointe, Brunswick, GA, 31523 | $2,297/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
3654 sft

72 Laurel Grove Rd, Brunswick, GA, 31523

5 Bed
4 Bath
3908 sft

168 Harbor Pointe Dr, Brunswick, GA, 31523

3 Bed
3 Bath
2600 sft

116 Riverwood Rd, Brunswick, GA, 31523

5 Bed
3 Bath
2512 sft

The Hatteras Plan, Covington Pointe, Brunswick, GA, 31523

Nearby investment properties with comparable prices

4 Bed
2 Bath
1702 sft

838 Old Ccc Rd, Brunswick, GA, 31523

5 Bed
3 Bath
2512 sft

The Hatteras Plan, Covington Pointe, Brunswick, GA, 31523

Brookdale Plan, The Estates of Sanctuary Cove

4 Bed
2 Bath
2045 sft

Brookdale Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565

Roxboro Plan, The Estates of Sanctuary Cove

3 Bed
2 Bath
2080 sft

Roxboro Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565

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 Brunswick at The Dalton Plan, Covington Pointe, Brunswick, GA, 31523 priced at $374,900 converts $4,579/mo rent into $2,297/mo cash flow after a $1,835/mo obligation. Total monthly income equals $4,579/mo, and annual cash flow totals $27,567/yr on $124,279 invested. Return on cash invested prints 42.09% in year one, and rental yield reads 14.66% against a $374,900 entry. Equity gained on principal adds $2,419/yr, while 5% annual appreciation compiles into $103,578 by year five. Five-year ROI reaches 221.68% and total cumulative return in cash sums $275,503. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,579/mo property income covering a $1,835/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Part of the Georgian Collection, the Dalton plan uses every square inch of its 2,583 sqft to its optimum use and purpose.. With 4 bedrooms and 2.5 baths, this plan begins with all living spaces downstairs. From the front foyer the formal dining room is found on one side and the formal living room or study is on the opposite side. The great room is found next and is open to the kitchen and breakfast area but separated by a raised bar ledge. Next is a large walk-in pantry and a half bathroom to accommodate guests. Upstairs are the additional 3 bedrooms, a full bath, laundry room, and the owner's suite. This suite includes the bedroom, a sitting area, a bath with garden tub and separate shower, double vanities, and two walk in closets!

Neighborhood Data

Neighborhood data shown for ZIP Code: 31523, Brunswick, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,216 (100%)
Owner Occupied HU	4,854 (78.1%)
Renter Occupied HU	865 (13.9%)
Vacant Housing Units	497 ( 8.0%)
Median Home Value	$367,810
Average Home Value	$405,835