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 $3,575/mo, and a $3,419/mo payment. Purchase price stands at $698,500, and rental yield measures 6.14% with $3,575/mo rent. Return on cash invested shows 16.22% in year one, and 5% annual appreciation builds toward $192,983 over five years. Five-year ROI reaches 83.03% and total cumulative return in cash records $190,813. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,575/mo property income covering a $3,419/mo payment rather than investor’s personal income.
Single Family
Built in 2017
0.64 Acres lot
$N/A/sqft
$700 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 |
|---|---|---|
| 2025-11-19 | Listed for sale | $698,500 |
| 2025-11-06 | Listing removed | $685,800 |
| 2025-10-29 | Price change | $685,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-15 | $2206.83 | -4.65% | $206,667 | 21.41% |
| 2023-12-15 | $2314.38 | -3.04% | $170,223 | 6.07% |
| 2022-12-15 | $2386.99 | -2.93% | $160,488 | 21.21% |
Listed by: Dawn L Owens • BHHS Hodnett Cooper Real Estate
Mls Name: GAMLS
Mls Provider:
Mls ID: #10646726
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.
