816 Brittany Nichole Ct LOT 120BonaireGA31005
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 816 Brittany Nichole Ct LOT 120, Bonaire, GA, 31005 earns $475/mo cash flow from $2,712/mo rent with a $1,791/mo payment. Total monthly income totals $2,712/mo, and annual cash flow totals $5,700/yr on $121,291 capital. ROI tracks 24.61% on current figures, and rental yield reads 8.89% at a $365,886 purchase. Equity gained on principal adds $2,361/yr, and 5% annual appreciation supports $101,088 over five years. Five-year ROI reaches 127.93% and total cumulative return in cash sums $155,169. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,712/mo property income instead of your personal income.
Single Family
Built in 2025
10,018 sqft lot
$N/A/sqft
$120 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Patricia Ogletree • PBG BUILT REALTY LLC
Mls Name: CGMLS
Mls ID: #252791
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.