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 1898 E Black Island Rd SE, Darien, GA, 31305 priced at $590,000 converts $1,980/mo rent into after a $2,888/mo obligation. Total monthly income equals $1,980/mo. Return on cash invested prints 9.69% in year one, and rental yield reads 4.03% against a $590,000 entry. Equity gained on principal adds $3,807/yr, while 5% annual appreciation compiles into $163,006 by year five. Five-year ROI reaches 48.02% and total cumulative return in cash sums $93,220. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,980/mo property income covering a $2,888/mo payment, not borrower’s personal income.
Single Family
Built in 1985
1.24 Acres lot
$N/A/sqft
$66 monthly 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 |
|---|---|---|
| 2025-01-11 | Price change | $590,000 |
| 2024-11-09 | Listed for sale | $620,000 |
| 2022-06-15 | Sold | $500,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ryan Feller • Veterans Realty LLC
Mls Name: HABR
Mls ID: #158483
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.
