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 68 Amber Dr, Waverly, GA, 31565 priced at $275,000 converts $1,966/mo rent into $292/mo cash flow after a $1,346/mo obligation. Total monthly income equals $1,966/mo, and annual cash flow totals $3,507/yr on $91,163 invested. Return on cash invested prints 23.76% in year one, and rental yield reads 8.58% against a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation compiles into $75,977 by year five. Five-year ROI reaches 123.38% and total cumulative return in cash sums $112,475. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,966/mo property income covering a $1,346/mo payment, not borrower’s personal income.
Manufactured
Built in 2000
4.68 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ginny O'Quinn • eXp Realty
Mls Name: GAMLS
Mls ID: #10618940
