Pinehurst II Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565 | $546/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

Pinehurst II Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565 | $546/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
2937 sft

131 Amanda Trce, Kingsland, GA, 31548

4 Bed
3 Bath
2647 sft

206 Jake Colton Dr, Kingsland, GA, 31548

4 Bed
3 Bath
2885 sft

107 Jake Colton Dr, Kingsland, GA, 31548

3 Bed
3 Bath
2908 sft

432 Riverview Ln, White Oak, GA, 31568

Nearby investment properties with comparable prices

4 Bed
3 Bath
2567 sft

88 Gannet Trl, Waverly, GA, 31565

4 Bed
3 Bath
2625 sft

35 Deer Ln, White Oak, GA, 31568

5 Bed
3 Bath
2305 sft

528 Deals Cir S, Woodbine, GA, 31569

Spring Mountain II Plan, The Estates of Sanctuary Cove

4 Bed
3 Bath
2567 sft

Spring Mountain II Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565

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 Pinehurst II Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565 priced at $468,400 pairs $3,397/mo rent with $546/mo cash flow after a $2,293/mo payment. Total monthly income equals $3,397/mo, and annual cash flow comes to $6,550/yr on $155,275 invested. Return on cash invested is 24.13% in year one, and rental yield stands at 8.7% on a $468,400 basis. Equity gained on principal adds $3,023/yr, and 5% annual appreciation accumulates to $129,410 by year five. Five-year ROI measures 125.32% and total cumulative return in cash reaches $194,591. For financing, Ziffy Mortgage’s DSCR program evaluates $3,397/mo property income against a $2,293/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Pinehurst II is a spacious and versatile home with three bedrooms, each with its own full bath. This home features a sweeping great room, kitchen with a walk-in pantry, and a caf area with natural light pouring through that perfect for morning coffee. The primary suite is on the main floor with a double sink vanity and spacious walk-in closet. Also on the main floor is a guest room with its own full bath. However, the highlight of this home is the second floor's third bedroom, a full bath and loft, making it feel like a private hideaway.

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