Spring Valley II Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565 | $64/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 Valley II Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565 | $64/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1818 sft

77 Thoroughbred Rd, Woodbine, GA, 31569

3 Bed
2 Bath
1816 sft

87 Deals Cir S, Woodbine, GA, 31569

3 Bed
2 Bath
2541 sft

389 Magnolia Dr, Waverly, GA, 31565

3 Bed
1 Bath
1106 sft

106 Yvonne Ave, Woodbine, GA, 31569

Nearby investment properties with comparable prices

3 Bed
2 Bath
2068 sft

79 Deer Ln, White Oak, GA, 31568

4 Bed
3 Bath
2459 sft

3145 W Colerain Rd, Kingsland, GA, 31548

5 Bed
3 Bath
2291 sft

200 Daniel Trent Way, Kingsland, GA, 31548

4 Bed
2 Bath
2016 sft

4068-3R Fish Camp Rd, White Oak, GA, 31568

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 Valley II Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565 uses $136,711 cash to close to unlock $763/yr annual cash flow and $64/mo monthly cash flow. Total monthly income runs $2,573/mo, and a $2,018/mo payment keeps the spread at $64/mo. Purchase price stands at $412,400, and rental yield measures 7.49% with $2,573/mo rent. Return on cash invested shows 20.47% in year one, and 5% annual appreciation builds toward $113,939 over five years. Five-year ROI reaches 105.71% and total cumulative return in cash records $144,513. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,573/mo property income covering a $2,018/mo payment rather than investor’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Spring Valley II provides soaring ceilings in the main living area and plenty of wall space for a large television. The kitchen and island is open to the great room and caf area, with access to the covered back porch. The long primary suite is just off the great room and includes a double sink vanity and walk-in closet. Also featured in the primary suite is a private exterior door leading to the covered back porch. Two secondary bedrooms share a full bath, perfect for families and guests. The home also includes 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