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 306 6th St W, Darien, GA, 31305 priced at $235,000 pairs $1,980/mo rent with $550/mo cash flow after a $1,150/mo payment. Total monthly income equals $1,980/mo, and annual cash flow comes to $6,600/yr on $77,903 invested. Return on cash invested is 28.38% in year one, and rental yield stands at 10.11% on a $235,000 basis. Equity gained on principal adds $1,516/yr, and 5% annual appreciation accumulates to $64,926 by year five. Five-year ROI measures 148.11% and total cumulative return in cash reaches $115,384. For financing, Ziffy Mortgage’s DSCR program evaluates $1,980/mo property income against a $1,150/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1937
5,662 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 |
|---|---|---|
| 2025-01-27 | Listed for sale | $235,000 |
| 2025-01-25 | Pending sale | $235,000 |
| 2025-01-23 | Listed for sale | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-14 | $1885.73 | 11.33% | $49,220 | 12.90% |
| 2022-02-14 | $1693.80 | 6.74% | $43,596 | 18.84% |
| 2021-02-14 | $1586.79 | 11.29% | $36,684 | 1.64% |
Listed by: Will Duckworth IV • Duckworth Properties BWK
Mls Name: GIAOR
Mls ID: #1651422
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.
