Spring Willow Plan, River Place Plantation, Waverly, GA, 31565 | $205/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 Willow Plan, River Place Plantation, Waverly, GA, 31565 | $205/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2908 sft

432 Riverview Ln, White Oak, GA, 31568

- Bed
- Bath
- sft

9951 State Highway 110, Woodbine, GA, 31569

BEAUMONT Plan, The Landing at Crooked River

3 Bed
2 Bath
1416 sft

BEAUMONT Plan, The Landing at Crooked River, Kingsland, GA, 31548

3 Bed
2 Bath
2227 sft

1637 Oscar Rd, White Oak, GA, 31568

Nearby investment properties with comparable prices

4 Bed
3 Bath
2300 sft

108 Branch Creek Rd, Woodbine, GA, 31569

2 Bed
2 Bath
1232 sft

220 Arthur Knowles Rd, Folkston, GA, 31537

3 Bed
3 Bath
2176 sft

1274 Waverly Farm Rd, Waverly, GA, 31565

4 Bed
3 Bath
2141 sft

111 Clarks Xing, 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 Willow Plan, River Place Plantation, Waverly, GA, 31565 offers a 7.77% rental yield on a $526,400 purchase with $3,408/mo rent. Total monthly income registers $3,408/mo, and a $2,576/mo payment leaves $205/mo available for distribution. Annual cash flow reaches $2,457/yr on $173,186 to close, and return on cash invested stands at 21.48% in year one. Equity gained on principal adds $3,397/yr while 5% annual appreciation supports $145,435 over five years. Portfolio math shows five-year ROI at 111.09% and total cumulative return in cash at $192,400. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,408/mo property income against a $2,576/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Spring Willow provides plenty of space, comfort and possibilities with the variety of elevations and options. At the end of foyer hallway, the room opens into a large family room with caf area and kitchen. The kitchen features ample counterspace, with a large island and pantry. The upstairs primary suite is large enough to include a corner seating area, with the bath providing a double sink vanity, private toilet area, and two walk-in closets. In addition to the upstairs, there are three more bedrooms and a loft.

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