304 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 304 Waldrop Loop, Bonaire, GA, 31005 priced at $387,400 converts $3,090/mo rent into $382/mo cash flow after a $1,896/mo obligation. Total monthly income equals $3,090/mo, and annual cash flow totals $4,588/yr on $128,423 invested. Return on cash invested prints 23.48% in year one, and rental yield reads 9.57% against a $387,400 entry. Equity gained on principal adds $2,500/yr, while 5% annual appreciation compiles into $107,031 by year five. Five-year ROI reaches 123.07% and total cumulative return in cash sums $158,048. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,090/mo property income covering a $1,896/mo payment, not borrower’s personal income.
Single Family
Built in 2025
0.37 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: #251700
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.