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 at 12 Black Tern Way, Waverly, GA, 31565 listed at $349,000 pairs $2,276/mo rent with a $1,708/mo payment to leave $81/mo cash flow. Total monthly income runs $2,276/mo, and annual cash flow reaches $975/yr on $115,694 cash to close. Return on cash invested measures 20.75% in year one, and rental yield registers 7.83% at a $349,000 basis. Equity gained on principal adds $2,252/yr, and annual property appreciation at 5% supports $96,422 by year five. Five-year ROI tracks 107.52% and total cumulative return in cash totals $124,392. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,276/mo property income relative to a $1,708/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2007
9,147 sqft lot
$N/A/sqft
$850 annually HOA
Neighborhood data shown for ZIP Code: 31565, Waverly, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,155 (100%) |
| Owner Occupied HU | 827 (71.6%) |
| Renter Occupied HU | 119 (10.3%) |
| Vacant Housing Units | 209 (18.1%) |
| Median Home Value | $342,763 |
| Average Home Value | $368,942 |
Residential
1,112
Single Family
1,092
Multi-Family
20
Businesses
40
Date | Event | Price |
|---|---|---|
| 2025-05-29 | Listed for sale | $349,000 |
| 2018-04-03 | Sold | $210,000 |
| 2017-11-28 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-29 | $1102.30 | -3.04% | $127,792 | 32.72% |
| 2022-05-29 | $1136.91 | -0.04% | $96,290 | 14.93% |
| 2021-05-29 | $1137.42 | N/A | $83,782 | 3.20% |
What's Special
Pull Down Stairs
Listed by: Stephanie Webb • BHHS Hodnett Cooper Real Estate BWK
Mls Name: GIAOR
Mls ID: #1654286
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.
