224 Rustic Live Oak TrlBonaireGA31005
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 224 Rustic Live Oak Trl, Bonaire, GA, 31005 priced at $405,900 pairs $3,143/mo rent with $554/mo cash flow after a $1,987/mo payment. Total monthly income equals $3,143/mo, and annual cash flow comes to $6,653/yr on $134,556 invested. Return on cash invested is 24.85% in year one, and rental yield stands at 9.29% on a $405,900 basis. Equity gained on principal adds $2,619/yr, and 5% annual appreciation accumulates to $112,143 by year five. Five-year ROI measures 129.62% and total cumulative return in cash reaches $174,416. For financing, Ziffy Mortgage’s DSCR program evaluates $3,143/mo property income against a $1,987/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
0.29 Acres lot
$N/A/sqft
$250 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shari McNeil • Smart Choice Real Estate
Mls Name: GAMLS
Mls Provider:
Mls ID: #10562202
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 2025 GAMLS. All rights reserved.