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% |
Rental property for sale in Darien at 1226 Sapelo Cir SE, Darien, GA, 31305 offers $1,980/mo rent that, after a $2,154/mo payment. Total monthly income is $1,980/mo. Return on cash invested measures 14.16% in year one, and rental yield stands at 5.4% at a $440,000 entry. Equity gained on principal adds $2,839/yr while 5% annual appreciation compounds into $121,564 by year five. Five-year ROI records 71.9% and total cumulative return in cash reaches $104,866. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,980/mo property income versus a $2,154/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
1.05 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 |
|---|---|---|
| 2025-01-28 | Price change | $440,000 |
| 2025-01-21 | Price change | $449,750 |
| 2025-01-09 | Price change | $455,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-14 | $2871.13 | 234.55% | $122,840 | 24.53% |
| 2022-02-14 | $858.20 | N/A | $98,644 | 29.77% |
| 2021-02-14 | $858.20 | -0.18% | $76,012 | -0.50% |
Listed by: Kimberly Crews • Keller Williams Realty Golden Isles
Mls Name: GIAOR
Mls ID: #1650770
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.
