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% |
Investment property for sale in Waverly Hall at 114 Rolling Meadows Way, Waverly Hall, GA, 31831 earns $417/mo cash flow from $2,782/mo rent with a $1,902/mo payment. Total monthly income totals $2,782/mo, and annual cash flow totals $5,003/yr on $128,821 capital. ROI tracks 23.79% on current figures, and rental yield reads 8.59% at a $388,600 purchase. Equity gained on principal adds $2,508/yr, and 5% annual appreciation supports $107,363 over five years. Five-year ROI reaches 123.51% and total cumulative return in cash sums $159,109. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,782/mo property income instead of your personal income.
Single Family
Built in 2025
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31831, Waverly Hall, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,645 (100%) |
| Owner Occupied HU | 1,254 (76.2%) |
| Renter Occupied HU | 234 (14.2%) |
| Vacant Housing Units | 157 ( 9.5%) |
| Median Home Value | $315,079 |
| Average Home Value | $397,835 |
Residential
1,469
Single Family
1,469
Multi-Family
0
Businesses
65
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Clare Bowles • Keller Williams River Cities
Mls Name: GAMLS
Mls ID: #10648747
