Spring Willow Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565 | 2.91% Rental Yield

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, The Estates of Sanctuary Cove, Waverly, GA, 31565 | 2.91% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2391 sft

110 Sanderling Trce, Waverly, GA, 31565

4 Bed
3 Bath
2139 sft

180 Ossabaw Way, Waverly, GA, 31565

2 Bed
1 Bath
960 sft

30075 Us Highway 17, Waverly, GA, 31565

2526 Plan, The Estates of Sanctuary Cove

4 Bed
3 Bath
2526 sft

2526 Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565

Nearby investment properties with comparable prices

4 Bed
3 Bath
2120 sft

112 Justin Cole Dr, Kingsland, GA, 31548

3 Bed
3 Bath
1734 sft

176 Mariah Dr, Woodbine, GA, 31569

3 Bed
2 Bath
1714 sft

8 London Hill Rd, Woodbine, GA, 31569

Brookdale Plan, The Estates of Sanctuary Cove

4 Bed
2 Bath
2045 sft

Brookdale Plan, The Estates of Sanctuary Cove, Waverly, GA, 31565

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 with 5% annual appreciation on a $445,400 basis while $1,080/mo rent supports operations. 66% in year one. Equity gained on principal adds $2,874/yr, and five-year appreciation sums $123,056 alongside rental yield of 2.91%. Five-year ROI measures 31.65% and total cumulative return in cash totals $46,730. Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,080/mo property income versus a $2,180/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

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