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 96 E Lake Trl, Waverly, GA, 31565 generates $1,080/mo in rent, after a $2,628/mo payment. Total monthly income is $1,080/mo. Return on cash invested sits at 4.28% in year one, and rental yield is 2.41% on a $537,000 entry. Equity gained on principal adds $3,465/yr, while 5% annual appreciation builds toward $148,363 over five years. Five-year ROI reaches 19.19% and total cumulative return in cash sums $33,908. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,080/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
1.12 Acres lot
$N/A/sqft
$1,200 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 |
|---|---|---|
| 2025-09-10 | Listed for sale | $537,000 |
| 2023-08-25 | Sold | $474,900 |
| 2023-07-27 | Pending sale | $474,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-11 | $4882.58 | 2191.32% | $183,846 | 2453.42% |
| 2023-10-11 | $213.09 | -3.04% | $7,200 | N/A |
| 2022-10-11 | $219.78 | 110.20% | $7,200 | 122.22% |
Listed by: Connor Burke • BHHS Hodnett Cooper Real Estate BWK
Mls Name: GIAOR
Mls ID: #1656613
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.
