Charleston II Plan, The Estates of Sanctuary CoveWaverlyGA31565
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
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
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 |
Housing Distribution
Address Breakdown
Residential
1,112
Single Family
1,092
Multi-Family
20
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
