1503 Smart StBainbridgeGA39817
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 1503 Smart St, Bainbridge, GA, 39817 generates $2,184/mo in rent and, after a $1,116/mo payment, leaves $796/mo in cash flow. Total monthly income is $2,184/mo, and annual cash flow is $9,556/yr on $75,582 invested. Return on cash invested sits at 32.55% in year one, and rental yield is 11.49% on a $228,000 entry. Equity gained on principal adds $1,471/yr, while 5% annual appreciation builds toward $62,992 over five years. Five-year ROI reaches 170.54% and total cumulative return in cash sums $128,895. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,184/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
0.32 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jerry Salter • Lock & Key Realty
Mls Name: Moultrie BOR
Mls ID: #914582