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 352 Harbour Island Cir, Waverly, GA, 31565 generates $3,211/mo in rent and, after a $2,314/mo payment, leaves $239/mo in cash flow. Total monthly income is $3,211/mo, and annual cash flow is $2,870/yr on $156,712 invested. Return on cash invested sits at 21.74% in year one, and rental yield is 8.15% on a $472,735 entry. Equity gained on principal adds $3,050/yr, while 5% annual appreciation builds toward $130,608 over five years. Five-year ROI reaches 112.81% and total cumulative return in cash sums $176,788. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,211/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
0.59 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 |
|---|---|---|
| 2025-05-20 | Price change | $472,735 |
| 2025-05-08 | Price change | $499,999 |
| 2025-01-02 | Price change | $410,400 |
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: #1653854
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.
