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 22 Ross Ave, Columbus, GA, 31903 generates $1,062/mo in rent and, after a $660/mo payment, leaves $241/mo in cash flow. Total monthly income is $1,062/mo, and annual cash flow is $2,895/yr on $44,719 invested. Return on cash invested sits at 26.38% in year one, and rental yield is 9.45% on a $134,900 entry. Equity gained on principal adds $870/yr, while 5% annual appreciation builds toward $37,270 over five years. Five-year ROI reaches 137.51% and total cumulative return in cash sums $61,493. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,062/mo property income rather than buyer’s personal income.
Single Family
Built in 1951
7,840 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 |
|---|---|---|
| 2025-06-22 | Listed for sale | $134,900 |
| 2025-05-13 | Sold | $30,000 |
| 2015-12-04 | Sold | $52,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-23 | N/A | N/A | $28,452 | N/A |
| 2023-06-23 | N/A | N/A | $28,452 | 27.36% |
| 2022-06-23 | N/A | N/A | $22,340 | 5.70% |
Listed by: Alison Cox • Keller Williams Realty River Cities
Mls Name: CBORGA
Mls Provider:
Mls ID: #221790
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.
