The Grayson Plan, Covington Pointe, Brunswick, GA, 31523 | $2,105/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 Grayson Plan, Covington Pointe, Brunswick, GA, 31523 | $2,105/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2887 sft

109 Harbor Pointe Dr, Brunswick, GA, 31523

3 Bed
4 Bath
4400 sft

151 Park St, Brunswick, GA, 31523

5 Bed
3 Bath
2512 sft

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

3 Bed
3 Bath
2600 sft

116 Riverwood Rd, Brunswick, GA, 31523

Nearby investment properties with comparable prices

Southport III Plan, The Estates of Sanctuary Cove

3 Bed
2 Bath
2158 sft

Southport III Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565

4 Bed
2 Bath
1964 sft

125 Greencove Dr, Brunswick, GA, 31523

Investment Property+ 1 more

3 Bed
2 Bath
1064 sft

109 East Ave, Waverly, GA, 31565

4 Bed
3 Bath
2447 sft

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

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 Grayson Plan, Covington Pointe, Brunswick, GA, 31523 priced at $380,900 converts $4,423/mo rent into $2,105/mo cash flow after a $1,864/mo obligation. Total monthly income equals $4,423/mo, and annual cash flow totals $25,261/yr on $126,268 invested. Return on cash invested prints 39.91% in year one, and rental yield reads 13.93% against a $380,900 entry. Equity gained on principal adds $2,458/yr, while 5% annual appreciation compiles into $105,236 by year five. Five-year ROI reaches 210.02% and total cumulative return in cash sums $265,183. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,423/mo property income covering a $1,864/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 Grayson plan possesses all the amenities of a much larger home.. From the front foyer is found a large formal dining room. This foyer opens to the gorgeous, great room with cathedral ceiling and is open to the kitchen area. The kitchen has a large eat-in bar with comfortable seating for 4 or more. Complementing the kitchen is a breakfast room and large bay window. Off the kitchen is the laundry room and a bedroom and a full bath. The spacious master bedroom encompasses the opposite wing of the home and features a sitting area, twin master walk-in closets, a bath with a matching set of vanities, and a private water closet. Upstairs are two large bedrooms that share a deluxe hall bath and separate water closet. An optional bonus room above the garage would add additional living space and an entertainment area. Adding this bonus room expands this home to over 2700sq. ft. See agent for details.

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