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% |
Rental property for sale in Columbus at 1826 Oakland Ave, Columbus, GA, 31903 priced at $129,900 converts $1,200/mo rent into $364/mo cash flow after a $636/mo obligation. Total monthly income equals $1,200/mo, and annual cash flow totals $4,367/yr on $43,062 invested. Return on cash invested prints 30.05% in year one, and rental yield reads 11.09% against a $129,900 entry. Equity gained on principal adds $838/yr, while 5% annual appreciation compiles into $35,889 by year five. Five-year ROI reaches 157.52% and total cumulative return in cash sums $67,831. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,200/mo property income covering a $636/mo payment, not borrower’s personal income.
Single Family
Built in 1978
10,064 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31903, Columbus, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,786 (100%) |
| Owner Occupied HU | 2,531 (25.9%) |
| Renter Occupied HU | 5,690 (58.1%) |
| Vacant Housing Units | 1,565 (16.0%) |
| Median Home Value | $82,737 |
| Average Home Value | $147,511 |
Residential
8,342
Single Family
6,789
Multi-Family
1,553
Businesses
549
Date | Event | Price |
|---|---|---|
| 2025-01-05 | Listed for sale | $129,900 |
| 2024-12-14 | Pending sale | $129,900 |
| 2024-12-10 | Listed for sale | $129,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-08 | $1621.80 | 22.23% | $41,172 | 26.70% |
| 2022-01-08 | $1326.84 | 5.84% | $32,496 | 5.84% |
| 2021-01-08 | $1253.67 | -0.02% | $30,704 | N/A |
Listed by: Lynne Williamson • Normand Real Estate, LLC
Mls Name: CBORGA
Mls Provider:
Mls ID: #218375
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.
