Spring Mountain II Plan, River Place Plantation, Waverly, GA, 31565 | $126/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

Spring Mountain II Plan, River Place Plantation, Waverly, GA, 31565 | $126/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2459 sft

3145 W Colerain Rd, Kingsland, GA, 31548

5 Bed
3 Bath
2180 sft

103 Briar Cir, Woodbine, GA, 31569

4 Bed
3 Bath
2300 sft

108 Branch Creek Rd, Woodbine, GA, 31569

4 Bed
3 Bath
2141 sft

111 Clarks Xing, Woodbine, GA, 31569

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

3 Bed
2 Bath
2204 sft

7149 Old Jefferson Hwy, 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

Investment property for sale in Waverly at Spring Mountain II Plan, River Place Plantation, Waverly, GA, 31565 uses $155,606 cash to close to unlock $1,508/yr annual cash flow and $126/mo monthly cash flow. Total monthly income runs $2,982/mo, and a $2,297/mo payment keeps the spread at $126/mo. Purchase price stands at $469,400, and rental yield measures 7.62% with $2,982/mo rent. Return on cash invested shows 20.88% in year one, and 5% annual appreciation builds toward $129,687 over five years. Five-year ROI reaches 107.9% and total cumulative return in cash records $167,893. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,982/mo property income covering a $2,297/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Spring Mountain II has plenty of space to make the most of your needs and wants. With a large downstairs family room, a kitchen and breakfast breakfast area, and a flex space providing an optional study or formal dining room. The upstairs bedrooms are large and perfect for a growing family. The laundry room is conveniently located upstairs, as well as an open loft. Including in this home is a two-car garage.

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