Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Bonaire at 203 Wynfield Ln, Bonaire, GA, 31005 generates $1,908/mo in rent and, after a $1,101/mo payment, leaves $539/mo in cash flow. Total monthly income is $1,908/mo, and annual cash flow is $6,468/yr on $74,554 invested. Return on cash invested sits at 28.58% in year one, and rental yield is 10.18% on a $224,900 entry. Equity gained on principal adds $1,451/yr, while 5% annual appreciation builds toward $62,136 over five years. Five-year ROI reaches 149.21% and total cumulative return in cash sums $111,241. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,908/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
10,018 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-08-27 | Listing removed | N/A |
| 2024-07-26 | Listed for sale | $224,900 |
| 2023-12-07 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $1808.95 | 9.13% | $55,240 | 10.30% |
| 2022-10-15 | $1657.54 | 16.90% | $50,080 | 16.90% |
| 2021-10-15 | $1417.92 | 7.48% | $42,840 | 7.85% |
Listed by: Sylvia Moore • NextHome 180 Realty
Mls Name: GAMLS
Mls Provider:
Mls ID: #10361621
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 2024 GAMLS. All rights reserved.
