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% |
Rental property for sale in Waverly at 134 Saint Andrews Gln, Waverly, GA, 31565 priced at $549,900 converts $1,080/mo rent into after a $2,691/mo obligation. Total monthly income equals $1,080/mo. Return on cash invested prints 4.36% in year one, and rental yield reads 2.36% against a $549,900 entry. Equity gained on principal adds $3,548/yr, while 5% annual appreciation compiles into $151,927 by year five. Five-year ROI reaches 19.55% and total cumulative return in cash sums $35,378. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,080/mo property income covering a $2,691/mo payment, not borrower’s personal income.
Single Family
Built in 2024
0.25 Acres lot
$N/A/sqft
$1,200 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 |
|---|---|---|
| 2025-08-01 | Listed for sale | $549,900 |
| 2025-08-01 | Listing removed | $549,900 |
| 2025-05-12 | Listed for sale | $549,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-02 | $316.08 | 57.05% | $11,200 | 64.71% |
| 2023-08-02 | $201.26 | -3.04% | $6,800 | N/A |
| 2022-08-02 | $207.57 | 101.00% | $6,800 | 112.50% |
Listed by: LeAnn Duckworth • Duckworth Properties BWK
Mls Name: GIAOR
Mls ID: #1655678
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.
