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 35 Fairwinds Dr, Waverly, GA, 31565 offers $3,043/mo rent that, after a $2,348/mo payment, leaves $29/mo cash flow. Total monthly income is $3,043/mo, and annual cash flow is $345/yr on $159,040 cash. Return on cash invested measures 20.13% in year one, and rental yield stands at 7.61% at a $479,760 entry. Equity gained on principal adds $3,096/yr while 5% annual appreciation compounds into $132,549 by year five. Five-year ROI records 104.13% and total cumulative return in cash reaches $165,613. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,043/mo property income versus a $2,348/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
0.55 Acres lot
$N/A/sqft
$1,134 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 |
|---|---|---|
| 2025-07-02 | Price change | $479,760 |
| 2025-06-04 | Price change | $484,760 |
| 2025-05-20 | Price change | $519,760 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Dewey Snipes • Landmark 24 Realty, Inc.
Mls Name: GIAOR
Mls ID: #1645986
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.
