575 Harbour Island Cir, Waverly, GA, 31565 | $250/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

575 Harbour Island Cir, Waverly, GA, 31565 | $250/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2760 sft

113 River Walk Dr, Woodbine, GA, 31569

4 Bed
3 Bath
2688 sft

106 Jake Colton Dr, Kingsland, GA, 31548

Pinehurst II Plan, River Place Plantation

3 Bed
4 Bath
2389 sft

Pinehurst II Plan, River Place Plantation, Waverly, GA, 31565

4 Bed
3 Bath
2788 sft

113 Bryce Ryan Cir, Kingsland, GA, 31548

Nearby investment properties with comparable prices

3 Bed
2 Bath
2018 sft

2018 Plan, Satilla River Landing, Woodbine, GA, 31569

2018 Plan, The Estates of Sanctuary Cove

3 Bed
2 Bath
2018 sft

2018 Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565

4 Bed
3 Bath
2758 sft

147 Bryce Ryan Cir, Kingsland, GA, 31548

3 Bed
2 Bath
2018 sft

2018 Plan, Satilla River Landing, Woodbine, GA, 31569

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Waverly at 575 Harbour Island Cir, Waverly, GA, 31565 at $499,787 posts ROI 21.72% with $250/mo cash flow from $3,292/mo rent. Total monthly income equals $3,292/mo, and annual cash flow records $3,005/yr on $165,679 to close. Return on cash invested measures 21.72% and rental yield reads 7.9% at the current $499,787. Equity gained on principal adds $3,225/yr, and 5% annual appreciation supports $138,082 by year five. Five-year ROI prints 112.44% and total cumulative return in cash totals $186,289.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,292/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2023

0.78 Acres lot

$N/A/sqft

No HOA

More details about the property

BETTER THAN NEW IN THE ESTATES OF SANCTUARY COVE. SET ON OVER 3/4 OF AN ACRE WITH A FENCED BACKYARD AND PEACEFUL LAKE VIEWS, THIS FOUR-BEDROOM HOME DELIVERS MORE THAN YOU'LL FIND IN NEW CONSTRUCTION. BUILT IN LATE 2023, IT SITS ON A CURVE FOR MAXIMUM CURB APPEAL AND IS PACKED WITH UPGRADES INSIDE AND OUT. THE EXTERIOR SHOWCASES LOW-MAINTENANCE CONCRETE SIDING WITH BRICK ACCENTS AND SPRAY-FOAM INSULATED ROOFING FOR EFFICIENCY. RELAX OUTDOORS ON THE COVERED PORCH OR PATIO, IDEAL FOR GRILLING AND ENTERTAINING. INSIDE, LUXURY VINYL PLANK FLOORING SPANS THE MAIN LEVEL. OFF THE FOYER, A FORMAL DINING ROOM CONNECTS TO THE KITCHEN THROUGH A BUTLER'S PANTRY WITH A SEPARATE STORAGE CLOSET. THE GOURMET KITCHEN FEATURES UPGRADED APPLIANCES, INCLUDING A COOKTOP WITH RANGE HOOD, DOUBLE WALL OVENS, AND AN ISLAND WITH BAR SEATING, PLUS A SUNNY BREAKFAST NOOK. THE SPACIOUS FAMILY ROOM OFFERS ABUNDANT NATURAL LIGHT, LAKE VIEWS, AND A COZY FIREPLACE WITH GAS LOGS (CONNECTION NEEDED). A HALF BATH AND ATTACHED TWO-CAR GARAGE COMPLETE THE FIRST FLOOR. UPSTAIRS, ALL FOUR BEDROOMS PROVIDE AMPLE CLOSET SPACE. THE PRIMARY SUITE IS A RETREAT WITH TWO WALK-IN CLOSETS, A SOAKING TUB, TILED SHOWER, DUAL VANITY, AND PRIVATE WATER CLOSET. THE LAUNDRY ROOM IS CONVENIENTLY LOCATED ON THE SAME LEVEL, ALONG WITH A VERSATILE BONUS SPACE PERFECT FOR AN OFFICE OR SECOND LIVING AREA. THE ESTATES OF SANCTUARY COVE IS LESS THAN A MILE FROM I-95 AND ZONED FOR TOP-RATED CAMDEN COUNTY SCHOOLS. THIS GATED COMMUNITY INCLUDES ACCESS TO SANCTUARY GOLF CLUB, PLUS RESORT-STYLE AMENITIES: POOL, FITNESS CENTER, TENNIS COURTS, AND A DAY DOCK. ADDED BONUSES: NO CITY TAXES AND NO FLOOD INSURANCE REQUIRED. EASY TO SHOW-SCHEDULE YOUR APPOINTMENT TODAY!

Neighborhood Data

Neighborhood data shown for ZIP Code: 31565, Waverly, GA area.

Housing Distribution

Housing Statistics

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