The Grayson Plan, Covington PointeBrunswickGA31523
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 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
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 |
Housing Distribution
Address Breakdown
Residential
6,227
Single Family
6,226
Multi-Family
1
Businesses
282
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
