303 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
Investment property for sale in Bonaire at 303 Waldrop Loop, Bonaire, GA, 31005 uses $130,081 cash to close to unlock $8,067/yr annual cash flow and $672/mo monthly cash flow. Total monthly income runs $3,090/mo, and a $1,921/mo payment keeps the spread at $672/mo. Purchase price stands at $392,400, and rental yield measures 9.45% with $3,090/mo rent. Return on cash invested shows 26.11% in year one, and 5% annual appreciation builds toward $108,413 over five years. Five-year ROI reaches 136.08% and total cumulative return in cash records $177,018. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,090/mo property income covering a $1,921/mo payment rather than investor’s personal income.
Single Family
Built in 2025
10,454 sqft lot
$N/A/sqft
$350 annually 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: #252715
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.