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% |
Investment property for sale in Waynesville at 282 Auction Rd, Waynesville, GA, 31566 offers a 8.91% rental yield on a $105,000 purchase with $780/mo rent. Total monthly income registers $780/mo, and a $514/mo payment leaves $141/mo available for distribution. Annual cash flow reaches $1,690/yr on $34,808 to close, and return on cash invested stands at 24.77% in year one. Equity gained on principal adds $678/yr while 5% annual appreciation supports $29,010 over five years. Portfolio math shows five-year ROI at 128.77% and total cumulative return in cash at $44,822. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $780/mo property income against a $514/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2003
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31566, Waynesville, GA area.
| 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 |
Residential
1,413
Single Family
1,413
Multi-Family
0
Businesses
48
Date | Event | Price |
|---|---|---|
| 2025-08-10 | Price change | $105,000 |
| 2025-08-05 | Price change | $140,000 |
| 2025-07-29 | Price change | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2014-08-11 | $380.57 | N/A | $12,270 | N/A |
| 2013-08-11 | N/A | N/A | N/A | N/A |
| 2012-08-11 | N/A | N/A | N/A | N/A |
Listed by: Morris O'Quinn • Keller Williams Realty Golden Isles
Mls Name: GIAOR
Mls ID: #1655887
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.
