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 1217 Hickory Bluff Dr, Waverly, GA, 31565 listed at $204,900 pairs $1,906/mo rent with a $1,003/mo payment to leave $659/mo cash flow. Total monthly income runs $1,906/mo, and annual cash flow reaches $7,906/yr on $67,924 cash to close. Return on cash invested measures 31.55% in year one, and rental yield registers 11.16% at a $204,900 basis. Equity gained on principal adds $1,322/yr, and annual property appreciation at 5% supports $56,610 by year five. Five-year ROI tracks 165.13% and total cumulative return in cash totals $112,162. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,906/mo property income relative to a $1,003/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 1982
0.26 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-09-06 | Price change | $204,900 |
| 2024-09-06 | Price change | $204,500 |
| 2024-09-01 | Pending sale | $204,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Eve Stocks • Islands Real Estate Company
Mls Name: HABR
Mls ID: #146718
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.
