Aria Plan, Cottages at Blue Ridge, Bonaire, GA, 31005 | $664/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1548 sft

104 Jamestown Dr, Warner Robins, GA, 31088

3 Bed
2 Bath
1742 sft

403 Myles Ln, Bonaire, GA, 31005

4 Bed
2 Bath
1633 sft

112 Bedford Ct, Perry, GA, 31069

3 Bed
2 Bath
1188 sft

102 Rex Ct, Warner Robins, GA, 31088

Nearby investment properties with comparable prices

3 Bed
2 Bath
1277 sft

217 Butten Dr, Bonaire, GA, 31005

4 Bed
3 Bath
1692 sft

728 Maddux Dr, Macon, GA, 31217

3 Bed
2 Bath
1568 sft

7138 Heather Ln, Macon, GA, 31216

3 Bed
2 Bath
1587 sft

228 Wingfield Way, Kathleen, GA, 31047

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 Aria Plan, Cottages at Blue Ridge, Bonaire, GA, 31005 earns $664/mo cash flow from $2,274/mo rent with a $1,295/mo payment. Total monthly income totals $2,274/mo, and annual cash flow totals $7,965/yr on $87,698 capital. ROI tracks 28.99% on current figures, and rental yield reads 10.31% at a $264,550 purchase. Equity gained on principal adds $1,707/yr, and 5% annual appreciation supports $73,090 over five years. Five-year ROI reaches 151.41% and total cumulative return in cash sums $132,786. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,274/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA