Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    Spinnaker Wynd lot 123 Waverly, GA 31565

    View on Map
    Claim this Listing
    New
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $55,000

    LAND - Waverly, GA

    Lot size:
    0.22 Acres
    Added:
    Apr 24, 2026
    Days on Market:
    6
    Last Refresh:
    Apr 29 at 12:06 am

    Property Features for Spinnaker Wynd lot 123

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    APN
    125M 123
    Lot size
    0.22 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    V/L 123 SANCTUARY COVE PH 7
    Tax Annual Amount
    314

    We can help!

    Listing Contact
    Harmony Jones

    Listing agent Harmony Jones

    Listing office Monarch and Third Real Estate 163 Village Green Ln, Waverly, GA

    Listing date Apr 24, 2026

    MLS# 1661543 Listing URL

    Copyright © 2026 Golden Isles Association of REALTORS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Overview

    Residential Land in Sanctuary Cove

    Located in the Sanctuary Cove community, Lot 123 on Spinnaker Wynd offers a 0.22-acre homesite suitable for building a primary residence or a relaxing getaway. The property provides a balance of space and versatility for designing a home. Sanctuary Cove is a private, gated neighborhood known for its surroundings and amenities. Residents have access to a clubhouse, resort-style pool, fitness center, and a golf course. The location provides convenient access to local shopping, dining, and coastal destinations. The property is located in Waverly, GA.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Waverly
    County
    Camden
    State
    Georgia
    Longitude
    -81.581747
    Latitude
    31.1109

    Nearby Similar for Sale

    • $629,000

      41 Acres Coastal Riverfront Land

      41-acre coastal sanctuary with river views and development potential.
      TRACT 2 US Highway 17, Sanderling Trace, Waverly, GA 31565
      View Details
    • $32,000

      Lakefront Lot in Gated Community

      0.77-acre lakefront lot in River Place Plantation.
      Black Tern Way lot: 23-D, Waverly, GA 31565
      View Details
    • $35,000

      Residential Lot in Gated Community

      1.9 acre residential lot in a gated waterfront community.
      LaSole Lane lot: 77, Waverly, GA 31565
      View Details
    • $39,900

      Residential Lot in Gated Community

      Buildable lot in Sanctuary Cove, a premier gated golf community.
      V/L 23 Eagle Crest Drive, Waverly, GA 31565
      View Details
    • $74,900

      Waverly, GA Double Lot

      Double lot in Sanctuary Cove with golf and lagoon frontage.
      Abbey Lane lot: 104, Waverly, GA 31565
      View Details
    • $70,000

      Oversized Homesite in Gated Community

      Homesite with marsh and river views in coastal community.
      00 (Lot 34) Maiden Creek Drive lot: 34, Waverly, GA 31565
      View Details
    • $39,000

      Residential Lot in Gated Community

      Buildable lot in Sanctuary Cove, a gated golf community.
      V/L 50 Eagle Crest Drive, Waverly, GA 31565
      View Details
    • $40,000

      Residential Lot in Gated Community

      0.20-acre lot in Sanctuary Cove, Waverly, GA.
      490 Blue Heron Trail, Waverly, GA 31565
      View Details
    • $45,000

      Residential Lot in Sanctuary Cove

      Corner lot near amenities in gated Waverly community.
      Sanctuary Harbour Trail lot: R1, Waverly, GA 31565
      View Details
    • $40,000

      Residential Lot in Waverly, GA

      Residential lot in River Marsh Landing, no HOA, no flood insurance.
      0 (Lot 4) Deer Court, Waverly, GA 31565
      View Details
    • $1,500,000

      Rare Waverly Hunting and Agricultural Land

      397-acre legacy estate with recreational opportunities and natural beauty.
      3009 Horse Stamp CHurch Road, Waverly, GA 31565
      View Details
    • $749,000

      34 Acres Deepwater River Estate

      34-acre deepwater estate on the Little Satilla River.
      TRACT 1 US Highway 17, Sanderling Trace, Waverly, GA 31565
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - Homesite in gated community with amenities near shopping and dining.
    Where is this residential land & home lot located?
    The property is located at Spinnaker Wynd lot 123 Waverly, GA.
    What is the asking price?
    The asking price for this property is $55,000.
    What are key features of this property?
    This property features: Located in the highly desirable, gated Sanctuary Cove community.; Access to impressive amenities including a clubhouse, resort‑style pool, fitness center, and golf course.; 0.22‑acre homesite provides a versatile canvas for custom home design.
    (912) 567-6749
    We can help!
    Listing Contact
    Harmony Jones
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!