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 2113 Cushing Dr, Columbus, GA, 31904 offers $2,313/mo rent that, after a $1,224/mo payment, leaves $791/mo cash flow. Total monthly income is $2,313/mo, and annual cash flow is $9,493/yr on $82,875 cash. Return on cash invested measures 31.36% in year one, and rental yield stands at 11.1% 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 164.18% and total cumulative return in cash reaches $136,066. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,313/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 1963
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31904, Columbus, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,235 (100%) |
| Owner Occupied HU | 7,518 (46.3%) |
| Renter Occupied HU | 7,269 (44.8%) |
| Vacant Housing Units | 1,448 ( 8.9%) |
| Median Home Value | $289,479 |
| Average Home Value | $328,983 |
Residential
14,480
Single Family
11,721
Multi-Family
2,759
Businesses
1,528
Date | Event | Price |
|---|---|---|
| 2025-03-31 | Sold | $250,000 |
| 2025-02-15 | Pending sale | $259,900 |
| 2025-01-21 | Price change | $259,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-06 | $721.80 | N/A | $78,616 | N/A |
| 2023-07-06 | N/A | N/A | $78,616 | 24.68% |
| 2022-07-06 | $752.41 | 0.90% | $63,056 | 6.81% |
Listed by: Candace Cain • Century 21 Premier Real Estate
Mls Name: CBORGA
Mls Provider:
Mls ID: #214094
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.
