106 Williams Dr, Bonaire, GA, 31005 | $204/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

- Bed
- Bath
900 sft

2607 Beech Ave, Macon, GA, 31204

2 Bed
2 Bath
1137 sft

100 Winged Elm Grv, Warner Robins, GA, 31093

2 Bed
2 Bath
1137 sft

205 Longleaf Rd, Warner Robins, GA, 31093

Pearce Plan, Emerald Oaks : Emerald Oaks Ranches

2 Bed
2 Bath
1137 sft

Pearce Plan, Emerald Oaks : Emerald Oaks Ranches, Warner Robins, GA, 31093

Nearby investment properties with comparable prices

2 Bed
2 Bath
1354 sft

237 Leisure Lake Dr, Warner Robins, GA, 31088

3 Bed
2 Bath
1517 sft

905 Carver Dr, Fort Valley, GA, 31030

3 Bed
2 Bath
1218 sft

116 Kensington Cir, Warner Robins, GA, 31093

3 Bed
2 Bath
1320 sft

4562 Pine Valley Dr, Macon, GA, 31210

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 Bonaire at 106 Williams Dr, Bonaire, GA, 31005 with 5% annual appreciation on a $210,000 basis while $1,482/mo rent supports operations. Total monthly income totals $1,482/mo and a $1,028/mo payment preserves $204/mo for cash returns. Annual cash flow comes to $2,445/yr on $69,615 deployed, and return on cash invested reaches 23.42% in year one. Equity gained on principal adds $1,355/yr, and five-year appreciation sums $58,019 alongside rental yield of 8.47%. Five-year ROI measures 121.57% and total cumulative return in cash totals $84,628.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,482/mo property income versus a $1,028/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1974

0.41 Acres lot

$N/A/sqft

No HOA