2018 Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565 | 2.59% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2159 sft

322 Fisher Massey Rd, Waverly, GA, 31565

2851 Plan, The Estates of Sanctuary Cove

4 Bed
4 Bath
2851 sft

2851 Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565

3 Bed
3 Bath
2958 sft

538 Mossy Oak Trl, Waverly, GA, 31565

2353 Plan, The Estates of Sanctuary Cove

4 Bed
3 Bath
2353 sft

2353 Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565

Nearby investment properties with comparable prices

4 Bed
3 Bath
2758 sft

147 Bryce Ryan Cir, Kingsland, GA, 31548

3 Bed
2 Bath
2018 sft

2018 Plan, Satilla River Landing, Woodbine, GA, 31569

3 Bed
2 Bath
2018 sft

2018 Plan, Satilla River Landing, Woodbine, GA, 31569

2018 Plan, The Estates of Sanctuary Cove

3 Bed
2 Bath
2018 sft

2018 Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $1,080/mo, and a $2,447/mo payment. Purchase price stands at $500,000, and rental yield measures 2.59% with $1,080/mo rent. Return on cash invested shows 4.97% in year one, and 5% annual appreciation builds toward $138,141 over five years. Five-year ROI reaches 22.9% and total cumulative return in cash records $37,952. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,080/mo property income covering a $2,447/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$100 monthly HOA

More details about the property

This 3 bedroom 2 bath home features a office/flex space, a split floor plan with open island kitchen, quartz counter tops, slide in range with custom hood vent & custom cabinetry & stainless appliances. The primary suite boast an elegant master bath with double vanity, soaker tub & tile walk-in shower. A must see home offering many upgrades with custom wood closet shelving throughout, LED lighting, wood look tile flooring, 2 car garage & built-in irrigation! Base pricing varies by location, lot, and selected upgrades.

Neighborhood Data

Neighborhood data shown for ZIP Code: 31565, Waverly, GA area.

Housing Distribution

Housing Statistics

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