Charleston II Plan, River Place Plantation, Waverly, GA, 31565 | $249/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

Charleston II Plan, River Place Plantation, Waverly, GA, 31565 | $249/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
2625 sft

35 Deer Ln, White Oak, GA, 31568

Pinehurst II Plan, River Place Plantation

3 Bed
4 Bath
2389 sft

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

BEAUMONT Plan, The Landing at Crooked River

3 Bed
2 Bath
1416 sft

BEAUMONT Plan, The Landing at Crooked River, Kingsland, GA, 31548

Nearby investment properties with comparable prices

4 Bed
3 Bath
2167 sft

108 Saint Andrews Way, Woodbine, GA, 31569

3 Bed
4 Bath
3700 sft

367 Clark Rd, Waverly, GA, 31565

3 Bed
2 Bath
2018 sft

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

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 Charleston II Plan, River Place Plantation, Waverly, GA, 31565 earns $249/mo cash flow from $3,258/mo rent with a $2,420/mo payment. Total monthly income totals $3,258/mo, and annual cash flow totals $2,986/yr on $163,894 capital. ROI tracks 21.73% on current figures, and rental yield reads 7.91% at a $494,400 purchase. Equity gained on principal adds $3,190/yr, and 5% annual appreciation supports $136,594 over five years. Five-year ROI reaches 112.47% and total cumulative return in cash sums $184,334. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,258/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Charleston II plan has the primary suite on one side of the home and additional bedrooms on the other side. The plan includes an upstairs bonus room, rear covered porch, and flex space. Options for the Charleston ll offer an extended rear covered porch, den/study for the flex space, and a bedroom with bath and closet for the upstairs bonus room.

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