302 Waldrop LoopBonaireGA31005
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 302 Waldrop Loop, Bonaire, GA, 31005 offers $3,090/mo rent that, after a $2,239/mo payment. Total monthly income is $3,090/mo. Return on cash invested measures 19.56% in year one, and rental yield stands at 8.11% at a $457,400 entry. Equity gained on principal adds $2,952/yr while 5% annual appreciation compounds into $126,371 by year five. Five-year ROI records 101.83% and total cumulative return in cash reaches $154,405. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,090/mo property income versus a $2,239/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
0.26 Acres lot
$N/A/sqft
$350 n/a HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sid Smith • HUGHSTON HOMES MARKETING, INC
Mls Name: CGMLS
Mls ID: #251610
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.