125 John Sam RdBainbridgeGA39817
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Bainbridge at 125 John Sam Rd, Bainbridge, GA, 39817 generates $1,414/mo in rent and, after a $925/mo payment, leaves $264/mo in cash flow. Total monthly income is $1,414/mo, and annual cash flow is $3,165/yr on $62,654 invested. Return on cash invested sits at 24.96% in year one, and rental yield is 8.98% on a $189,000 entry. Equity gained on principal adds $1,220/yr, while 5% annual appreciation builds toward $52,217 over five years. Five-year ROI reaches 129.82% and total cumulative return in cash sums $81,334. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,414/mo property income rather than buyer’s personal income.
Manufactured
Built in 1995
1 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jesse Romero • Southeastern Outdoors
Mls Name: GAMLS
Mls Provider:
Mls ID: #10505704
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.