142 Autumn Trail WayWaverly HallGA31831
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Waverly Hall at 142 Autumn Trail Way, Waverly Hall, GA, 31831 offers $2,503/mo rent that, after a $1,958/mo payment, leaves $68/mo cash flow. Total monthly income is $2,503/mo, and annual cash flow is $820/yr on $132,600 cash. Return on cash invested measures 20.53% in year one, and rental yield stands at 7.51% at a $400,000 entry. Equity gained on principal adds $2,581/yr while 5% annual appreciation compounds into $110,513 by year five. Five-year ROI records 106.04% and total cumulative return in cash reaches $140,608. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,503/mo property income versus a $1,958/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
1.48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31831, Waverly Hall, GA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
1,469
Single Family
1,469
Multi-Family
0
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mary Etchison • Coldwell Banker / Kennon, Parker, Duncan & Davis
Mls Name: CBORGA
Mls ID: #226563