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 Hall at 170 Crabapple Loop, Waverly Hall, GA, 31831 priced at $249,000 pairs $2,002/mo rent with $486/mo cash flow after a $1,219/mo payment. Total monthly income equals $2,002/mo, and annual cash flow comes to $5,835/yr on $82,544 invested. Return on cash invested is 26.98% in year one, and rental yield stands at 9.65% on a $249,000 basis. Equity gained on principal adds $1,607/yr, and 5% annual appreciation accumulates to $68,794 by year five. Five-year ROI measures 140.66% and total cumulative return in cash reaches $116,108. For financing, Ziffy Mortgage’s DSCR program evaluates $2,002/mo property income against a $1,219/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1993
6.88 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31831, Waverly Hall, GA area.
| 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 |
Residential
1,469
Single Family
1,469
Multi-Family
0
Businesses
65
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Tammy Pierce • Bickerstaff Parham, LLC
Mls Name: GAMLS
Mls ID: #10623925
