112 Gaylane Dr, Columbus, MS, 39702 | $130/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1152 sft

1151 Kidd Rd, Caledonia, MS, 39740

3 Bed
2 Bath
1500 sft

84 Park Cir, West Point, MS, 39773

3 Bed
2 Bath
1383 sft

812 Spruce St, Columbus, MS, 39702

3 Bed
1 Bath
1054 sft

8899 Ridge Rd, Caledonia, MS, 39740

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

848 Cal Kolola Rd, Caledonia, MS, 39740

3 Bed
2 Bath
1563 sft

40018 Country Club Dr, Hamilton, MS, 39746

3 Bed
2 Bath
2184 sft

709 19th Ave N, Columbus, MS, 39701

3 Bed
2 Bath
1423 sft

1228 Lacy Rd, Columbus, MS, 39702

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

Rental property for sale in Columbus at 112 Gaylane Dr, Columbus, MS, 39702 offers $1,660/mo rent that, after a $1,224/mo payment, leaves $130/mo cash flow. Total monthly income is $1,660/mo, and annual cash flow is $1,557/yr on $82,875 cash. Return on cash invested measures 21.79% in year one, and rental yield stands at 7.97% at a $250,000 entry. Equity gained on principal adds $1,613/yr while 5% annual appreciation compounds into $69,070 by year five. Five-year ROI records 112.82% and total cumulative return in cash reaches $93,502. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,660/mo property income versus a $1,224/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1970

0.45 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 39702, Columbus, MS area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,496 (100%)
Owner Occupied HU	6,299 (66.3%)
Renter Occupied HU	2,493 (26.3%)
Vacant Housing Units	704 ( 7.4%)
Median Home Value	$153,354
Average Home Value	$192,579