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 205 3rd St W, Darien, GA, 31305 offers a 11.03% rental yield on a $457,000 purchase with $4,200/mo rent. Total monthly income registers $4,200/mo, and a $2,237/mo payment leaves $1,418/mo available for distribution. Annual cash flow reaches $17,021/yr on $151,496 to close, and return on cash invested stands at 31.14% in year one. Equity gained on principal adds $2,949/yr while 5% annual appreciation supports $126,261 over five years. Portfolio math shows five-year ROI at 162.97% and total cumulative return in cash at $246,895. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,200/mo property income against a $2,237/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2001
7,405 sqft 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 |
|---|---|---|
| 2024-09-04 | Listed for sale | $457,000 |
| 2024-08-16 | Listing removed | $475,000 |
| 2024-07-31 | Listed for sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-09-14 | $3212.33 | -1.87% | $117,840 | 42.73% |
| 2021-09-14 | $3273.59 | 8.24% | $82,560 | 1.43% |
| 2020-09-14 | $3024.32 | 2.59% | $81,400 | 2.73% |
What's Special
Pull Down Stairs,Permanent Stairs
Listed by: Virginia Domenico • Residence Realty Group
Mls Name: GIAOR
Mls ID: #1648934
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.
