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 22nd St, Columbus, GA, 31901 listed at $145,000 pairs $1,914/mo rent with a $710/mo payment to leave $988/mo cash flow. Total monthly income runs $1,914/mo, and annual cash flow reaches $11,853/yr on $48,068 cash to close. Return on cash invested measures 44.57% in year one, and rental yield registers 15.84% at a $145,000 basis. Equity gained on principal adds $936/yr, and annual property appreciation at 5% supports $40,061 by year five. Five-year ROI tracks 235.34% and total cumulative return in cash totals $113,120. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,914/mo property income relative to a $710/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1955
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31901, Columbus, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,340 (100%) |
| Owner Occupied HU | 846 (19.5%) |
| Renter Occupied HU | 2,603 (60.0%) |
| Vacant Housing Units | 891 (20.5%) |
| Median Home Value | $222,959 |
| Average Home Value | $267,423 |
Residential
3,463
Single Family
2,549
Multi-Family
914
Businesses
877
Date | Event | Price |
|---|---|---|
| 2024-09-27 | Price change | $145,000 |
| 2024-09-10 | Listed for sale | $150,000 |
| 2022-02-01 | Sold | $109,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-17 | $1725.32 | 21.60% | $43,800 | 26.05% |
| 2022-10-17 | $1418.80 | -68.71% | $34,748 | 8.75% |
| 2021-10-17 | $4534.59 | 58.92% | $31,952 | N/A |
Listed by: Francesca Cable • Teal Door Realty
Mls Name: CBORGA
Mls Provider:
Mls ID: #214905
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.
