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 1718 Sapelo Cir SE, Darien, GA, 31305 offers $3,303/mo rent that, after a $1,957/mo payment, leaves $869/mo cash flow. Total monthly income is $3,303/mo, and annual cash flow is $10,433/yr on $132,567 cash. Return on cash invested measures 27.78% in year one, and rental yield stands at 9.91% at a $399,900 entry. Equity gained on principal adds $2,580/yr while 5% annual appreciation compounds into $110,485 by year five. Five-year ROI records 144.92% and total cumulative return in cash reaches $192,116. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,303/mo property income versus a $1,957/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
1.04 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 |
|---|---|---|
| 2024-11-27 | Price change | $399,900 |
| 2024-10-30 | Listed for sale | $405,000 |
| 2017-07-31 | Sold | $180,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-14 | $3294.90 | 23.29% | $113,280 | 25.14% |
| 2022-02-14 | $2672.39 | 30.79% | $90,520 | 33.27% |
| 2021-02-14 | $2043.23 | -0.78% | $67,920 | -5.35% |
Listed by: Kimberly Hobby • Signature Properties Group Inc.
Mls Name: GIAOR
Mls ID: #1649930
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.
