The Willow Plan, Woodland CoveBrunswickGA31525
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 Willow Plan, Woodland Cove, Brunswick, GA, 31525 offers $2,653/mo rent that, after a $1,502/mo payment, leaves $785/mo cash flow. Total monthly income is $2,653/mo, and annual cash flow is $9,423/yr on $101,737 cash. Return on cash invested measures 29.17% in year one, and rental yield stands at 10.37% at a $306,900 entry. Equity gained on principal adds $1,980/yr while 5% annual appreciation compounds into $84,791 by year five. Five-year ROI records 152.4% and total cumulative return in cash reaches $155,046. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,653/mo property income versus a $1,502/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
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31525, Brunswick, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,779 (100%) |
| Owner Occupied HU | 7,418 (53.8%) |
| Renter Occupied HU | 5,046 (36.6%) |
| Vacant Housing Units | 1,315 ( 9.5%) |
| Median Home Value | $242,674 |
| Average Home Value | $270,144 |
Housing Distribution
Address Breakdown
Residential
13,513
Single Family
11,819
Multi-Family
1,694
Businesses
663
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
