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 Hall at 6925 State Highway 208, Waverly Hall, GA, 31831 listed at $235,000 pairs $1,434/mo rent with a $1,150/mo payment to leave $4/mo cash flow. Total monthly income runs $1,434/mo, and annual cash flow reaches $48/yr on $77,903 cash to close. Return on cash invested measures 19.97% in year one, and rental yield registers 7.32% at a $235,000 basis. Equity gained on principal adds $1,516/yr, and annual property appreciation at 5% supports $64,926 by year five. Five-year ROI tracks 103.03% and total cumulative return in cash totals $80,260. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,434/mo property income relative to a $1,150/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1972
0.73 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31831, Waverly Hall, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,645 (100%) |
| Owner Occupied HU | 1,254 (76.2%) |
| Renter Occupied HU | 234 (14.2%) |
| Vacant Housing Units | 157 ( 9.5%) |
| Median Home Value | $315,079 |
| Average Home Value | $397,835 |
Residential
1,469
Single Family
1,469
Multi-Family
0
Businesses
65
Date | Event | Price |
|---|---|---|
| 2025-08-23 | Listed for sale | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-25 | $518.80 | -0.15% | $14,886 | -0.15% |
| 2023-08-25 | $519.56 | 0.36% | $14,908 | N/A |
| 2022-08-25 | $517.72 | -9.18% | $14,908 | -6.22% |
Listed by: B. Durham, K. Durham & S. Sears Team • Durham Sears Real Estate
Mls Name: CBORGA
Mls Provider:
Mls ID: #223053
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.
