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 at 322 Fisher Massey Rd, Waverly, GA, 31565 offers $1,080/mo rent that, after a $2,374/mo payment. Total monthly income is $1,080/mo. Return on cash invested measures 5.94% in year one, and rental yield stands at 2.67% at a $485,000 entry. Equity gained on principal adds $3,130/yr while 5% annual appreciation compounds into $133,997 by year five. Five-year ROI records 27.8% and total cumulative return in cash reaches $44,702. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,080/mo property income versus a $2,374/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
5.25 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-26 | Listed for sale | $485,000 |
| 2015-06-17 | Sold | $28,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-26 | $2509.54 | -3.04% | $133,990 | 12.21% |
| 2022-03-26 | $2588.30 | -5.41% | $119,413 | 15.46% |
| 2021-03-26 | $2736.44 | N/A | $103,421 | 0.97% |
Listed by: Will Duckworth IV • Duckworth Properties BWK
Mls Name: GIAOR
Mls ID: #1652780
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.
