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% |
Total monthly income runs $3,174/mo, and a $2,570/mo payment. Purchase price stands at $525,000, and rental yield measures 7.25% with $3,174/mo rent. Return on cash invested shows 19.91% in year one, and 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 102.69% and total cumulative return in cash records $177,369. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,174/mo property income covering a $2,570/mo payment rather than investor’s personal income.
Single Family
Built in 2021
0.63 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 |
|---|---|---|
| 2025-10-07 | Sold | $525,000 |
| 2025-08-27 | Pending sale | $535,000 |
| 2025-07-12 | Listed for sale | $535,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-16 | $3193.24 | -4.65% | $189,062 | -0.47% |
| 2023-10-16 | $3348.81 | 13.58% | $189,960 | 12.96% |
| 2022-10-16 | $2948.43 | -22.01% | $168,160 | 43.54% |
What's Special
Pull Down Stairs
Listed by: Sarah Parker • Signature Properties Group Inc.
Mls Name: GIAOR
Mls ID: #1655209
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.
