Auburn Plan, Harley Farms SouthBonaireGA31005







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 Auburn Plan, Harley Farms South, Bonaire, GA, 31005 with 5% annual appreciation on a $319,990 basis while $2,237/mo rent supports operations. Total monthly income totals $2,237/mo and a $1,566/mo payment preserves $290/mo for cash returns. Annual cash flow comes to $3,476/yr on $106,077 deployed, and return on cash invested reaches 23.19% in year one. Equity gained on principal adds $2,065/yr, and five-year appreciation sums $88,407 alongside rental yield of 8.39%. Five-year ROI measures 120.28% and total cumulative return in cash totals $127,584.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,237/mo property income versus a $1,566/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices










