Yates 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 Yates Plan, Ashantilly Cottages, Darien, GA, 31305 priced at $434,900 pairs $3,889/mo rent with $1,192/mo cash flow after a $2,129/mo payment. Total monthly income equals $3,889/mo, and annual cash flow comes to $14,301/yr on $144,169 invested. Return on cash invested is 29.83% in year one, and rental yield stands at 10.73% on a $434,900 basis. Equity gained on principal adds $2,806/yr, and 5% annual appreciation accumulates to $120,155 by year five. Five-year ROI measures 156.05% and total cumulative return in cash reaches $224,981. For financing, Ziffy Mortgage’s DSCR program evaluates $3,889/mo property income against a $2,129/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$50 monthly HOA
More details about the property
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
Price History
Date | Event | Price |
|---|---|---|
| 2023-12-07 | Listing removed | N/A |
| 2023-03-09 | Listed for sale | $434,900 |
Tax History
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices



Facts & Features
General Information
- Type: SingleFamily
- Year Built: 2025
- Architectural Style: N/A
- Building Area: N/A
- Living Area: 2,226 sqft
- Property Condition: New Construction
Features & Amenities
- Heating: N/A
- Cooling: N/A
- Flooring: N/A
- Interior Features: N/A
- Exterior Features: N/A
- Parking Features: Attached
Location
HOA & Fees
- HOA Fee: $50 monthly
- Association Fee: $50 monthly
- Fees & Dues: N/A
- Association Amenities: N/A
- Association Fee Includes: N/A
Utilities
- Utilities: N/A
- Sewer: N/A
- Water Source: N/A
- Road Surface Type: N/A
School Information
- Elementary School: Todd Grant Elementary School
- Middle School: McIntosh Middle School
- High School: Todd Grant High School
Listed by: N/A • PRESPRO Homes & Neighborhoods
Mls Name: PRESPRO Homes
Mls ID: #N/A








