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 703 Wayne St, Darien, GA, 31305 priced at $439,000 converts $2,828/mo rent into $156/mo cash flow after a $2,149/mo obligation. Total monthly income equals $2,828/mo, and annual cash flow totals $1,870/yr on $145,529 invested. Return on cash invested prints 21.19% in year one, and rental yield reads 7.73% against a $439,000 entry. Equity gained on principal adds $2,833/yr, while 5% annual appreciation compiles into $121,288 by year five. Five-year ROI reaches 109.58% and total cumulative return in cash sums $159,476. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,828/mo property income covering a $2,149/mo payment, not borrower’s personal income.
Single Family
Built in 1975
0.52 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 |
|---|---|---|
| 2025-07-25 | Listed for sale | $439,000 |
| 2025-07-16 | Listing removed | $465,000 |
| 2025-07-10 | Price change | $465,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-26 | $2129.09 | -0.37% | $102,840 | 39.80% |
| 2022-07-26 | $2137.00 | -8.95% | $73,560 | 21.79% |
| 2021-07-26 | $2347.12 | 12.71% | $60,400 | 7.46% |
Listed by: Melissa Green • Keller Williams Realty Golden Isles
Mls Name: GIAOR
Mls ID: #1655526
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.
