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% |
Total monthly income runs $1,080/mo, and a $3,206/mo payment. Purchase price stands at $655,000, and rental yield measures 1.98% with $1,080/mo rent. Return on cash invested shows 3.32% in year one, and 5% annual appreciation builds toward $180,964 over five years. Five-year ROI reaches 13.91% and total cumulative return in cash records $29,975. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,080/mo property income covering a $3,206/mo payment rather than investor’s personal income.
Single Family
Built in 2023
9,147 sqft 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 |
|---|---|---|
| 2025-05-02 | Sold | $655,000 |
| 2025-03-22 | Pending sale | $665,000 |
| 2025-01-31 | Listed for sale | $665,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-06 | $319.64 | -3.04% | $10,800 | N/A |
| 2022-07-06 | $329.67 | 96.45% | $10,800 | 107.69% |
| 2021-07-06 | $167.81 | 14.39% | $5,200 | N/A |
What's Special
Pull Down Stairs
Listed by: Harmony Jones • Golf Club Realty LLC
Mls Name: GIAOR
Mls ID: #1651557
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.
