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 2608 Walker St, Columbus, GA, 31903 offers a 11.03% rental yield on a $105,000 purchase with $965/mo rent. Total monthly income registers $965/mo, and a $514/mo payment leaves $326/mo available for distribution. Annual cash flow reaches $3,910/yr on $34,808 to close, and return on cash invested stands at 31.14% in year one. Equity gained on principal adds $678/yr while 5% annual appreciation supports $29,010 over five years. Portfolio math shows five-year ROI at 162.97% and total cumulative return in cash at $56,726. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $965/mo property income against a $514/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1957
10,018 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 |
|---|---|---|
| 2025-06-06 | Listed for sale | $105,000 |
| 2025-05-28 | Listing removed | $105,000 |
| 2025-05-08 | Price change | $105,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-07 | $816.41 | -0.62% | $20,856 | N/A |
| 2023-06-07 | $821.54 | 20.40% | $20,856 | 24.80% |
| 2022-06-07 | $682.37 | 3.95% | $16,712 | 3.96% |
Listed by: Scoot Mccullough • Coldwell Banker / Kennon, Parker, Duncan & Davis
Mls Name: CBORGA
Mls Provider:
Mls ID: #218207
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.
