Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Darien at 1166 Crystal Springs Rd SE, Darien, GA, 31305 listed at $465,000 pairs $1,980/mo rent with a $2,276/mo payment. Total monthly income runs $1,980/mo. Return on cash invested measures 13.29% in year one, and rental yield registers 5.11% at a $465,000 basis. Equity gained on principal adds $3,001/yr, and annual property appreciation at 5% supports $128,471 by year five. Five-year ROI tracks 67.21% and total cumulative return in cash totals $103,595. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,980/mo property income relative to a $2,276/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1986
1.72 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31305, Darien, GA area.
| 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 |
Residential
1,906
Single Family
1,861
Multi-Family
45
Businesses
285
Date | Event | Price |
|---|---|---|
| 2025-03-21 | Listed for sale | $465,000 |
| 2018-05-24 | Sold | $306,000 |
| 2015-04-30 | Sold | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-23 | $3666.63 | 14.46% | $126,680 | 15.58% |
| 2022-03-23 | $3203.55 | 21.55% | $109,600 | 22.87% |
| 2021-03-23 | $2635.64 | 5.36% | $89,200 | 0.90% |
Listed by: Theresa Prescott • Coldwell Banker Access Realty BWK
Mls Name: GIAOR
Mls ID: #1652520
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
