Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Columbus at 1321 10th St, Columbus, GA, 31906 offers a 8.94% rental yield on a $120,000 purchase with $894/mo rent. Total monthly income registers $894/mo, and a $587/mo payment leaves $164/mo available for distribution. Annual cash flow reaches $1,968/yr on $39,780 to close, and return on cash invested stands at 24.86% in year one. Equity gained on principal adds $774/yr while 5% annual appreciation supports $33,154 over five years. Portfolio math shows five-year ROI at 129.22% and total cumulative return in cash at $51,403. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $894/mo property income against a $587/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31906, Columbus, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,989 (100%) |
| Owner Occupied HU | 4,190 (38.1%) |
| Renter Occupied HU | 5,160 (47.0%) |
| Vacant Housing Units | 1,639 (14.9%) |
| Median Home Value | $216,921 |
| Average Home Value | $275,489 |
Residential
9,294
Single Family
8,120
Multi-Family
1,174
Businesses
652
Date | Event | Price |
|---|---|---|
| 2024-10-15 | Listed for sale | $120,000 |
| 2020-11-14 | Listing removed | $117,900 |
| 2020-10-01 | Listed for sale | $117,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Heather Rosales • Berkshire Hathaway HS First Magnolia Realty
Mls Name: CBORGA
Mls Provider:
Mls ID: #216534
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.
