637 McCarley Dr #177BonaireGA31005
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 637 McCarley Dr #177, Bonaire, GA, 31005 generates $4,372/mo in rent and, after a $1,835/mo payment, leaves $2,061/mo in cash flow. Total monthly income is $4,372/mo, and annual cash flow is $24,733/yr on $124,279 invested. Return on cash invested sits at 39.81% in year one, and rental yield is 13.99% on a $374,900 entry. Equity gained on principal adds $2,419/yr, while 5% annual appreciation builds toward $103,578 over five years. Five-year ROI reaches 209.55% and total cumulative return in cash sums $260,431. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,372/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
0.27 Acres lot
$N/A/sqft
$350 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sid Smith • Hughston Homes Marketing
Mls Name: GAMLS
Mls Provider:
Mls ID: #20179274
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 2024 GAMLS. All rights reserved.