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 2012 Alta Vista Dr, Columbus, GA, 31907 priced at $188,500 pairs $1,440/mo rent with $286/mo cash flow after a $923/mo payment. Total monthly income equals $1,440/mo, and annual cash flow comes to $3,429/yr on $62,488 invested. Return on cash invested is 25.4% in year one, and rental yield stands at 9.17% on a $188,500 basis. Equity gained on principal adds $1,216/yr, and 5% annual appreciation accumulates to $52,079 by year five. Five-year ROI measures 132.19% and total cumulative return in cash reaches $82,605. For financing, Ziffy Mortgage’s DSCR program evaluates $1,440/mo property income against a $923/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1956
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31907, Columbus, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,947 (100%) |
| Owner Occupied HU | 13,056 (52.3%) |
| Renter Occupied HU | 10,137 (40.6%) |
| Vacant Housing Units | 1,754 ( 7.0%) |
| Median Home Value | $192,585 |
| Average Home Value | $229,732 |
Residential
22,511
Single Family
19,216
Multi-Family
3,295
Businesses
916
Date | Event | Price |
|---|---|---|
| 2024-10-23 | Price change | $188,500 |
| 2024-08-31 | Price change | $189,000 |
| 2024-07-13 | Listed for sale | $195,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-11 | $1644.03 | 28.64% | $41,736 | 33.34% |
| 2022-11-11 | $1278.01 | 9.04% | $31,300 | 9.04% |
| 2021-11-11 | $1172.01 | -0.02% | $28,704 | N/A |
Listed by: Kelly Johnson • Coldwell Banker / Kennon, Parker, Duncan & Davis
Mls Name: CBORGA
Mls Provider:
Mls ID: #214481
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.
