Charleston II Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565 | $608/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, The Estates of Sanctuary Cove, Waverly, GA, 31565 | $608/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2960 sft

104 Cason Noah Dr, Kingsland, GA, 31548

CABOT Plan, The Landing at Crooked River

4 Bed
2 Bath
1684 sft

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

5 Bed
3 Bath
2913 sft

111 Jake Colton Dr, Kingsland, GA, 31548

4 Bed
3 Bath
2768 sft

852 Thoroughbred Rd, Woodbine, GA, 31569

Nearby investment properties with comparable prices

3 Bed
4 Bath
3700 sft

367 Clark Rd, Waverly, GA, 31565

4 Bed
3 Bath
2511 sft

138 Amanda Trce, Kingsland, GA, 31548

4 Bed
3 Bath
2758 sft

147 Bryce Ryan Cir, Kingsland, GA, 31548

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

Rental property for sale in Waverly at Charleston II Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565 priced at $499,400 converts $3,647/mo rent into $608/mo cash flow after a $2,444/mo obligation. Total monthly income equals $3,647/mo, and annual cash flow totals $7,295/yr on $165,551 invested. Return on cash invested prints 24.32% in year one, and rental yield reads 8.76% against a $499,400 entry. Equity gained on principal adds $3,223/yr, while 5% annual appreciation compiles into $137,975 by year five. Five-year ROI reaches 126.33% and total cumulative return in cash sums $209,135. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,647/mo property income covering a $2,444/mo payment, not borrower’s personal income.

Single Family

Built in 2024

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