414 Rustic Live Oak TrlBonaireGA31005
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 414 Rustic Live Oak Trl, Bonaire, GA, 31005 generates $2,772/mo in rent and, after a $1,747/mo payment, leaves $577/mo in cash flow. Total monthly income is $2,772/mo, and annual cash flow is $6,920/yr on $118,346 invested. Return on cash invested sits at 25.76% in year one, and rental yield is 9.32% on a $357,000 entry. Equity gained on principal adds $2,304/yr, while 5% annual appreciation builds toward $98,633 over five years. Five-year ROI reaches 134.14% and total cumulative return in cash sums $158,752. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,772/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
10,454 sqft lot
$N/A/sqft
$275 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Matthew Voskuil • Simple Realty Co.
Mls Name: GAMLS
Mls Provider:
Mls ID: #10593649
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2025 GAMLS. All rights reserved.