170 David TrlWaynesvilleGA31566
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
Investment property for sale in Waynesville at 170 David Trl, Waynesville, GA, 31566 uses $74,588 cash to close to unlock $6,778/yr annual cash flow and $565/mo monthly cash flow. Total monthly income runs $1,934/mo, and a $1,101/mo payment keeps the spread at $565/mo. Purchase price stands at $225,000, and rental yield measures 10.31% with $1,934/mo rent. Return on cash invested shows 29% in year one, and 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 151.44% and total cumulative return in cash records $112,953. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,934/mo property income covering a $1,101/mo payment rather than investor’s personal income.
Manufactured
Built in 2023
1 Acres lot
$N/A/sqft
No HOA
More details about the property
Neighborhood Data
Neighborhood data shown for ZIP Code: 31566, Waynesville, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,494 (100%) |
| Owner Occupied HU | 1,044 (69.9%) |
| Renter Occupied HU | 232 (15.5%) |
| Vacant Housing Units | 218 (14.6%) |
| Median Home Value | $117,647 |
| Average Home Value | $137,196 |
Housing Distribution
Address Breakdown
Residential
1,413
Single Family
1,413
Multi-Family
0
Businesses
48
Price History
Date | Event | Price |
|---|---|---|
| 2025-02-07 | Listed for sale | $225,000 |
| 2018-07-06 | Sold | $8,000 |
| 2018-01-18 | Sold | $8,500 |
Tax History
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-16 | $210.42 | N/A | $5,883 | 73.03% |
| 2022-02-16 | N/A | N/A | $3,400 | N/A |
| 2021-02-16 | $138.92 | -2.43% | $3,400 | N/A |
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Facts & Features
General Information
- Type: MobileManufactured
- Year Built: 2023
- Architectural Style: Modular Home
- Building Area: 1,200
- Living Area: 1,200 sqft
- Property Condition: Resale
Features & Amenities
- Heating: Heat Pump
- Cooling: Ceiling Fan(s), Central Air
- Flooring: Carpet, Laminate
- Interior Features: Master Downstairs, Split Bedroom Plan
- Exterior Features: N/A
- Parking Features: Off Street
Location
- City: Waynesville
- State: GA
- Subdivision: none
- Lot Size: 1 Acres
- Lot Features: Level
- View: N/A
HOA & Fees
- HOA Fee: N/A
- Association Fee: N/A
- Fees & Dues: N/A
- Association Amenities: N/A
- Association Fee Includes: None
Utilities
- Utilities: Other, Sewer Connected
- Sewer: Septic Tank
- Water Source: Well
- Road Surface Type: N/A
School Information
- Elementary School: Out of Area
- Middle School: Other
- High School: Out of Area
Listed by: Connie King • Fickling Lake Country,LLC
Mls Name: GAMLS
Mls Provider:
Mls ID: #10454958
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.