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 614 Kellsie Cir, Darien, GA, 31305 offers $1,342/mo rent that, after a $857/mo payment, leaves $276/mo cash flow. Total monthly income is $1,342/mo, and annual cash flow is $3,318/yr on $58,013 cash. Return on cash invested measures 25.63% in year one, and rental yield stands at 9.2% at a $175,000 entry. Equity gained on principal adds $1,129/yr while 5% annual appreciation compounds into $48,349 by year five. Five-year ROI records 133.43% and total cumulative return in cash reaches $77,407. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,342/mo property income versus a $857/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
0.31 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 |
|---|---|---|
| 2025-05-09 | Listed for sale | $175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2017-05-11 | N/A | N/A | $3,720 | -61.55% |
| 2016-05-11 | $289.26 | N/A | $9,676 | 93.75% |
| 2015-05-11 | N/A | N/A | $4,994 | -0.02% |
What's Special
Pull Down Stairs
Listed by: Noah Douglas • Seaboard Real Estate, Inc. DAR
Mls Name: GIAOR
Mls ID: #1653745
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.
