Magnolia Plan, Oak RidgeWaverly HallGA31831
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 Hall at Magnolia Plan, Oak Ridge, Waverly Hall, GA, 31831 priced at $539,900 pairs $4,820/mo rent with $1,534/mo cash flow after a $2,643/mo payment. Total monthly income equals $4,820/mo, and annual cash flow comes to $18,403/yr on $177,627 invested. Return on cash invested is 30.42% in year one, and rental yield stands at 10.71% on a $539,900 basis. Equity gained on principal adds $3,484/yr, and 5% annual appreciation accumulates to $149,164 by year five. Five-year ROI measures 159.05% and total cumulative return in cash reaches $282,511. For financing, Ziffy Mortgage’s DSCR program evaluates $4,820/mo property income against a $2,643/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31831, Waverly Hall, GA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
1,469
Single Family
1,469
Multi-Family
0
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Hughston Homes
Mls Name: Hughston Homes
Mls ID: #N/A