612 Kellsie Cir, Darien, GA, 31305 | $2,984/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

612 Kellsie Cir, Darien, GA, 31305 | $2,984/mo Cash Flow | Ziffy

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 2 more

3 Bed
2 Bath
2687 sft

417 Fort King George Dr, Darien, GA, 31305

Investment Property+ 1 more

3 Bed
2 Bath
1522 sft

700 Fort King George Dr, Darien, GA, 31305

3 Bed
4 Bath
3700 sft

367 Clark Rd, Waverly, GA, 31565

4 Bed
4 Bath
3270 sft

132 Foxcreek Blvd, Brunswick, GA, 31523

Nearby investment properties with comparable prices

4 Bed
1 Bath
1592 sft

118 Saxon St, Brunswick, GA, 31525

3 Bed
2 Bath
1376 sft

4166 Southern Rd, Brunswick, GA, 31520

2 Bed
2 Bath
1350 sft

618 Kellsie Cir, Darien, GA, 31305

6 Bed
2 Bath
2109 sft

501 M St, Brunswick, GA, 31520

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Darien at 612 Kellsie Cir, Darien, GA, 31305 offers a 25.21% rental yield on a $199,900 purchase with $4,200/mo rent. Total monthly income registers $4,200/mo, and a $978/mo payment leaves $2,984/mo available for distribution. Annual cash flow reaches $35,805/yr on $66,267 to close, and return on cash invested stands at 73.94% in year one. Equity gained on principal adds $1,290/yr while 5% annual appreciation supports $55,229 over five years. Portfolio math shows five-year ROI at 392.47% and total cumulative return in cash at $260,077. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,200/mo property income against a $978/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

0.46 Acres lot

$N/A/sqft

No HOA

More details about the property

Are you ready to plant roots and become part of a growing neighborhood in the historic City of Darien? This newly built 3 bedroom, 2 bathroom home offers approximately 1,200 sq. ft. of thoughtfully designed living space. Featuring vinyl plank flooring throughout, durable Hardie board siding, and a metal roof, this home combines modern comfort with timeless style. Located in the Kellsie Circle Subdivision, a community of 20 homesites, each property is fully serviced by City of Darien water and sewer, with full-service communication utilities and all-electric systems in place for convenience. Conveniently located, Kellsie Circle offers sidewalk access and is just minutes from: Shopping & grocery stores, local restaurants, public schools & government offices, Interstate I-95 interchange, public boat ramps and much more! This project is part of a partnership between the City of Darien and the Georgia Department of Community Affairs, designed to promote affordable homeownership. HUD income guidelines apply, and buyers must meet specific eligibility criteria. Contact us today to learn more and receive a copy of the HUD requirements. This could be your opportunity to call Darien home!

Neighborhood Data

Neighborhood data shown for ZIP Code: 31305, Darien, GA area.

Housing Distribution

Housing Statistics

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