Pinehurst II Plan, River Place PlantationWaverlyGA31565
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
Investment property for sale in Waverly at Pinehurst II Plan, River Place Plantation, Waverly, GA, 31565 earns $493/mo cash flow from $3,313/mo rent with a $2,268/mo payment. Total monthly income totals $3,313/mo, and annual cash flow totals $5,913/yr on $153,617 capital. ROI tracks 23.76% on current figures, and rental yield reads 8.58% at a $463,400 purchase. Equity gained on principal adds $2,990/yr, and 5% annual appreciation supports $128,029 over five years. Five-year ROI reaches 123.35% and total cumulative return in cash sums $189,481. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,313/mo property income instead of your personal income.
Single Family
Built in 2025
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
