201 Garnet DrBonaireGA31005
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 201 Garnet Dr, Bonaire, GA, 31005 generates $3,090/mo in rent and, after a $2,110/mo payment, leaves $454/mo in cash flow. Total monthly income is $3,090/mo, and annual cash flow is $5,447/yr on $142,877 invested. Return on cash invested sits at 23.72% in year one, and rental yield is 8.6% on a $431,000 entry. Equity gained on principal adds $2,781/yr, while 5% annual appreciation builds toward $119,077 over five years. Five-year ROI reaches 123.18% and total cumulative return in cash sums $175,997. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,090/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
0.26 Acres lot
$N/A/sqft
$150 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christi King • COLDWELL BANKER FREE REALTY
Mls Name: CGMLS
Mls ID: #245317
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.