Spring Willow Plan, The Estates of Sanctuary CoveWaverlyGA31565
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
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
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 |
Housing Distribution
Address Breakdown
Residential
1,112
Single Family
1,092
Multi-Family
20
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
