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% |
Investment property for sale in Bonaire at 205 Stablegate Ln, Bonaire, GA, 31005 with 5% annual appreciation on a $290,000 basis while $2,042/mo rent supports operations. Total monthly income totals $2,042/mo and a $1,419/mo payment preserves $234/mo for cash returns. Annual cash flow comes to $2,807/yr on $96,135 deployed, and return on cash invested reaches 22.83% in year one. Equity gained on principal adds $1,871/yr, and five-year appreciation sums $80,122 alongside rental yield of 8.45%. Five-year ROI measures 118.54% and total cumulative return in cash totals $113,956.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,042/mo property income versus a $1,419/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2005
0.35 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-08-29 | Sold | $290,000 |
| 2025-08-12 | Pending sale | $289,900 |
| 2025-08-08 | Listed for sale | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $2927.80 | -3.53% | $100,360 | 8.29% |
| 2023-10-09 | $3034.99 | 20.09% | $92,680 | 21.37% |
| 2022-10-09 | $2527.36 | 8.22% | $76,360 | 8.22% |
Listed by: Scott Street • Landmark Realty of Perry, Inc.
Mls Name: MGMLS
Mls Provider:
Mls ID: #180350
Disclaimer: Listings on this website come from the MGMLS IDX Compilation and may be held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any MGMLS Listing contains material that infringes your copyrighted work, please click here to review our DMCA policy and learn how to submit a takedown request. 2025 MGMLS.
