406 Gray Fox XingBonaireGA31005
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 406 Gray Fox Xing, Bonaire, GA, 31005 offers a 9.02% rental yield on a $240,000 purchase with $1,804/mo rent. Total monthly income registers $1,804/mo, and a $1,175/mo payment leaves $287/mo available for distribution. Annual cash flow reaches $3,439/yr on $79,560 to close, and return on cash invested stands at 24.23% in year one. Equity gained on principal adds $1,549/yr while 5% annual appreciation supports $66,308 over five years. Portfolio math shows five-year ROI at 126.2% and total cumulative return in cash at $100,406. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,804/mo property income against a $1,175/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
9,147 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brent Dockery • SOUTHERN CLASSIC REALTORS
Mls Name: CGMLS
Mls ID: #252778
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.