Spring Willow Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565 | $673/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2804 sft

1232 Bristol Hammock Cir, Kingsland, GA, 31548

DUPONT Plan, The Landing at Crooked River

4 Bed
3 Bath
1774 sft

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

4 Bed
3 Bath
3332 sft

216 Jake Colton Dr, Kingsland, GA, 31548

4 Bed
3 Bath
2835 sft

241 Fiddlers Cove Dr, Kingsland, GA, 31548

Nearby investment properties with comparable prices

3 Bed
2 Bath
2064 sft

236 Jake Colton Dr, Kingsland, GA, 31548

5 Bed
3 Bath
2702 sft

125 Fiddlers Cove Dr, Kingsland, GA, 31548

3 Bed
2 Bath
2354 sft

113 Amanda Trce, Kingsland, GA, 31548

4 Bed
4 Bath
2986 sft

121 Amanda Trce, Kingsland, GA, 31548

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, The Estates of Sanctuary Cove, Waverly, GA, 31565 offers a 8.82% rental yield on a $531,400 purchase with $3,907/mo rent. Total monthly income registers $3,907/mo, and a $2,601/mo payment leaves $673/mo available for distribution. Annual cash flow reaches $8,073/yr on $174,831 to close, and return on cash invested stands at 24.68% in year one. Equity gained on principal adds $3,429/yr while 5% annual appreciation supports $146,816 over five years. Portfolio math shows five-year ROI at 128.24% and total cumulative return in cash at $224,210. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,907/mo property income against a $2,601/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

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