643 McCarley Dr #174BonaireGA31005
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 643 McCarley Dr #174, Bonaire, GA, 31005 offers a 13.79% rental yield on a $440,200 purchase with $5,057/mo rent. Total monthly income registers $5,057/mo, and a $2,155/mo payment leaves $2,348/mo available for distribution. Annual cash flow reaches $28,179/yr on $145,926 to close, and return on cash invested stands at 39.22% in year one. Equity gained on principal adds $2,841/yr while 5% annual appreciation supports $121,619 over five years. Portfolio math shows five-year ROI at 206.37% and total cumulative return in cash at $301,141. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,057/mo property income against a $2,155/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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: #10299764
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.