Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Bonaire at 404 Jubilee Cir, Bonaire, GA, 31005 priced at $344,900 converts $2,684/mo rent into $585/mo cash flow after a $1,688/mo obligation. Total monthly income equals $2,684/mo, and annual cash flow totals $7,020/yr on $114,334 invested. Return on cash invested prints 26.05% in year one, and rental yield reads 9.34% against a $344,900 entry. Equity gained on principal adds $2,226/yr, while 5% annual appreciation compiles into $95,290 by year five. Five-year ROI reaches 135.62% and total cumulative return in cash sums $155,061. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,684/mo property income covering a $1,688/mo payment, not borrower’s personal income.
Single Family
Built in 1994
0.40 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Debbie Gamber • Golden Key Realty, Inc.
Mls Name: GAMLS
Mls ID: #10590184
