Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Bonaire at 100 Michael St, Bonaire, GA, 31005 listed at $225,000 pairs $1,521/mo rent with a $1,101/mo payment to leave $152/mo cash flow. Total monthly income runs $1,521/mo, and annual cash flow reaches $1,822/yr on $74,588 cash to close. Return on cash invested measures 22.35% in year one, and rental yield registers 8.11% at a $225,000 basis. Equity gained on principal adds $1,452/yr, and annual property appreciation at 5% supports $62,163 by year five. Five-year ROI tracks 115.78% and total cumulative return in cash totals $86,361. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,521/mo property income relative to a $1,101/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1966
0.41 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-01-21 | Listed for sale | $225,000 |
| 2024-06-10 | Sold | $146,000 |
| 2024-03-27 | Pending sale | $199,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-15 | $684.24 | 6.54% | $37,680 | 6.08% |
| 2022-02-15 | $642.23 | 11.84% | $35,520 | 8.56% |
| 2021-02-15 | $574.22 | 0.40% | $32,720 | 0.62% |
Listed by: Cindy Durden • KELLER WILLIAMS REALTY MIDDLE GEORGIA
Mls Name: CGMLS
Mls ID: #250513
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
