Cali Plan, Cottages at Blue Ridge, Bonaire, GA, 31005 | $259/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

9 Bed
6 Bath
1248 sft

28 Riverside Dr, Hawkinsville, GA, 31036

3 Bed
2 Bath
1549 sft

107 Onyx Ct, Warner Robins, GA, 31093

3 Bed
2 Bath
1788 sft

325 Draper St, Warner Robins, GA, 31088

3 Bed
2 Bath
1666 sft

112 Pebblebrook E, Warner Robins, GA, 31088

Nearby investment properties with comparable prices

3 Bed
2 Bath
1453 sft

207 Longleaf Rd, Warner Robins, GA, 31093

3 Bed
2 Bath
2022 sft

3 Clark Dr, Hawkinsville, GA, 31036

3 Bed
2 Bath
1843 sft

107 Lindsey Dr, Byron, GA, 31008

2 Bed
2 Bath
1546 sft

325 Spyglass Hill Dr, Perry, GA, 31069

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 Cali Plan, Cottages at Blue Ridge, Bonaire, GA, 31005 with 5% annual appreciation on a $283,470 basis while $1,984/mo rent supports operations. Total monthly income totals $1,984/mo and a $1,387/mo payment preserves $259/mo for cash returns. Annual cash flow comes to $3,110/yr on $93,970 deployed, and return on cash invested reaches 23.22% in year one. Equity gained on principal adds $1,829/yr, and five-year appreciation sums $78,318 alongside rental yield of 8.4%. Five-year ROI measures 120.49% and total cumulative return in cash totals $113,226.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,984/mo property income versus a $1,387/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