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 152 Little Satilla Trl, Waverly, GA, 31565 priced at $579,000 pairs $2,923/mo rent with after a $2,834/mo payment. Total monthly income equals $2,923/mo. Return on cash invested is 15.62% in year one, and rental yield stands at 6.06% on a $579,000 basis. Equity gained on principal adds $3,736/yr, and 5% annual appreciation accumulates to $159,967 by year five. Five-year ROI measures 79.89% and total cumulative return in cash reaches $152,191. For financing, Ziffy Mortgage’s DSCR program evaluates $2,923/mo property income against a $2,834/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
0.84 Acres lot
$N/A/sqft
$1,250 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 |
|---|---|---|
| 2025-05-23 | Listed for sale | $579,000 |
| 2025-05-22 | Listing removed | $515,500 |
| 2025-05-13 | Price change | $515,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Holly May • Keller Williams Realty Golden Isles
Mls Name: GIAOR
Mls ID: #1653310
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.
