102 Jasmine Way, Bonaire, GA, 31005 | $638/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
3265 sft

184 Amelia Dr, Byron, GA, 31008

3 Bed
2 Bath
2652 sft

510 S Camellia Blvd, Fort Valley, GA, 31030

3 Bed
2 Bath
1524 sft

513 Preservation Pkwy, Perry, GA, 31069

3 Bed
2 Bath
1644 sft

108 Savannah Ln, Bonaire, GA, 31005

Nearby investment properties with comparable prices

3 Bed
2 Bath
1623 sft

422 Lamplight Dr, Byron, GA, 31008

4 Bed
3 Bath
2356 sft

109 Farmers Way, Perry, GA, 31069

4 Bed
2 Bath
1660 sft

506 New Hope Dr, Perry, GA, 31069

3 Bed
2 Bath
1810 sft

411 Sleepy Ln, Warner Robins, GA, 31088

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

Rental property for sale in Bonaire at 102 Jasmine Way, Bonaire, GA, 31005 offers $2,768/mo rent that, after a $1,713/mo payment, leaves $638/mo cash flow. Total monthly income is $2,768/mo, and annual cash flow is $7,655/yr on $116,025 cash. Return on cash invested measures 26.51% in year one, and rental yield stands at 9.49% at a $350,000 entry. Equity gained on principal adds $2,258/yr while 5% annual appreciation compounds into $96,699 by year five. Five-year ROI records 138.08% and total cumulative return in cash reaches $160,202. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,768/mo property income versus a $1,713/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1995

0.76 Acres lot

$N/A/sqft

No HOA