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 Waverly at 410 Harbour Island Cir, Waverly, GA, 31565 with 5% annual appreciation on a $473,990 basis while $2,994/mo rent supports operations. Total monthly income totals $2,994/mo and a $2,320/mo payment preserves $15/mo for cash returns. Annual cash flow comes to $176/yr on $157,128 deployed, and return on cash invested reaches 20.02% in year one. Equity gained on principal adds $3,059/yr, and five-year appreciation sums $130,955 alongside rental yield of 7.58%. Five-year ROI measures 103.58% and total cumulative return in cash totals $162,746.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,994/mo property income versus a $2,320/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2023
0.53 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 |
|---|---|---|
| 2025-05-19 | Sold | $473,990 |
| 2025-04-23 | Pending sale | $473,990 |
| 2025-04-21 | Price change | $508,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Nautica Roberson • Landmark 24 Realty, Inc.
Mls Name: GIAOR
Mls ID: #1645977
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.
