1402 Adirondac WayBonaireGA31005
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 Bonaire at 1402 Adirondac Way, Bonaire, GA, 31005 priced at $263,590 converts $2,274/mo rent into $660/mo cash flow after a $1,290/mo obligation. Total monthly income equals $2,274/mo, and annual cash flow totals $7,919/yr on $87,380 invested. Return on cash invested prints 28.97% in year one, and rental yield reads 10.35% against a $263,590 entry. Equity gained on principal adds $1,701/yr, while 5% annual appreciation compiles into $72,825 by year five. Five-year ROI reaches 151.34% and total cumulative return in cash sums $132,245. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,274/mo property income covering a $1,290/mo payment, not borrower’s personal income.
Single Family
Built in 2025
7,840 sqft lot
$N/A/sqft
$120 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brett Harris • DR HORTON REALTY OF GEORGIA
Mls Name: CGMLS
Mls ID: #252577
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.