575 Harbour Island CirWaverlyGA31565
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
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
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 |
Housing Distribution
Address Breakdown
Residential
1,112
Single Family
1,092
Multi-Family
20
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices