407 Sapelo WayBonaireGA31005
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 407 Sapelo Way, Bonaire, GA, 31005 priced at $475,800 converts $3,090/mo rent into $165/mo cash flow after a $2,329/mo obligation. Total monthly income equals $3,090/mo, and annual cash flow totals $1,978/yr on $157,728 invested. Return on cash invested prints 21.16% in year one, and rental yield reads 7.79% against a $475,800 entry. Equity gained on principal adds $3,070/yr, while 5% annual appreciation compiles into $131,455 by year five. Five-year ROI reaches 109.51% and total cumulative return in cash sums $172,722. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,090/mo property income covering a $2,329/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$350 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tamra Wade • RE/MAX TRU
Mls Name: CGMLS
Mls ID: #251792
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.