402 Chadwyck CirBonaireGA31005
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 402 Chadwyck Cir, Bonaire, GA, 31005 generates $1,538/mo in rent and, after a $954/mo payment, leaves $327/mo in cash flow. Total monthly income is $1,538/mo, and annual cash flow is $3,927/yr on $64,609 invested. Return on cash invested sits at 25.99% in year one, and rental yield is 9.47% on a $194,900 entry. Equity gained on principal adds $1,258/yr, while 5% annual appreciation builds toward $53,847 over five years. Five-year ROI reaches 135.53% and total cumulative return in cash sums $87,567. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,538/mo property income rather than buyer’s personal income.
Single Family
Built in 2001
0.29 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Scott Street • COLDWELL BANKER ACCESS REALTY
Mls Name: CGMLS
Mls ID: #252301
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.