1020 Waters Edge Rd #22, White Plains, GA, 30678 | $892/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1352 sft

271 N Steel Bridge Rd, Eatonton, GA, 31024

3 Bed
2 Bath
2838 sft

138 Cedar Lake Dr, Sparta, GA, 31087

3 Bed
3 Bath
2015 sft

The Lancaster Plan, Maddox Station, Eatonton, GA, 31024

2 Bed
2 Bath
1636 sft

2960 Highway 15 S, Greensboro, GA, 30642

Nearby investment properties with comparable prices

Currently Rented+ 1 more

3 Bed
3 Bath
1240 sft

1 Lena Ln #1, Eatonton, GA, 31024

Currently Rented+ 1 more

3 Bed
3 Bath
1240 sft

1 Lena Ln NE #1, Eatonton, GA, 31024

- Bed
- Bath
- sft

6 Lena Ln NE #6, Eatonton, GA, 31024

3 Bed
3 Bath
1240 sft

5 Lena Ln NE #5, Eatonton, GA, 31024

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 White Plains at 1020 Waters Edge Rd #22, White Plains, GA, 30678 listed at $249,000 pairs $2,408/mo rent with a $1,219/mo payment to leave $892/mo cash flow. Total monthly income runs $2,408/mo, and annual cash flow reaches $10,707/yr on $82,544 cash to close. Return on cash invested measures 32.88% in year one, and rental yield registers 11.6% at a $249,000 basis. Equity gained on principal adds $1,607/yr, and annual property appreciation at 5% supports $68,794 by year five. Five-year ROI tracks 172.31% and total cumulative return in cash totals $142,232. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,408/mo property income relative to a $1,219/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Lot

Built in N/A

1.92 Acres lot

$N/A/sqft

No HOA