306 Garrison St, Darien, GA 31305

3 bd · 2 ba · 1,320 sqft · built 2026 · Darien · SINGLE_FAMILY·source listing ↗

$259,900

rent, three ways

OnePercent model (vv1)$2,199/mo

p10–p90 confidence band

HUD Fair Market Rent · 31305 · 3BR$1,420/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

McIntosh

Flood risk indexVery High FEMA NRI

Median household income$43,138

Median area rent$905/mo

Median home value$174,700

the verdict

0.85%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$259,900

0.85% · rent $2,199

Intrinsic value · income approach

$352,946

26% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.