517 Edgarton Way, Bonaire, GA, 31005 | $409/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1764 sft

101 Hampstead Ct, Warner Robins, GA, 31088

4 Bed
4 Bath
2805 sft

223 Highland Dr, Warner Robins, GA, 31088

3 Bed
2 Bath
1784 sft

111 Venus Way, Bonaire, GA, 31005

3 Bed
2 Bath
1512 sft

100 Crestmont Ct, Byron, GA, 31008

Nearby investment properties with comparable prices

4 Bed
3 Bath
1753 sft

209 River Birch Way, Warner Robins, GA, 31093

3 Bed
2 Bath
1419 sft

298 Bear Den Ct, Bonaire, GA, 31005

3 Bed
2 Bath
1475 sft

206 Ike Ct #33, Bonaire, GA, 31005

4 Bed
3 Bath
2014 sft

103 Quail Ridge Dr, Macon, GA, 31216

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Bonaire at 517 Edgarton Way, Bonaire, GA, 31005 uses $99,085 cash to close to unlock $4,906/yr annual cash flow and $409/mo monthly cash flow. Total monthly income runs $2,228/mo, and a $1,463/mo payment keeps the spread at $409/mo. Purchase price stands at $298,900, and rental yield measures 8.94% with $2,228/mo rent. Return on cash invested shows 24.86% in year one, and 5% annual appreciation builds toward $82,581 over five years. Five-year ROI reaches 129.26% and total cumulative return in cash records $128,079. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,228/mo property income covering a $1,463/mo payment rather than investor’s personal income.

Single Family

Built in 2021

0.35 Acres lot

$N/A/sqft

No HOA