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 2635 Walker St, Columbus, GA, 31903 generates $843/mo in rent and, after a $538/mo payment, leaves $151/mo in cash flow. Total monthly income is $843/mo, and annual cash flow is $1,812/yr on $36,432 invested. Return on cash invested sits at 24.88% in year one, and rental yield is 9.2% on a $109,900 entry. Equity gained on principal adds $709/yr, while 5% annual appreciation builds toward $30,363 over five years. Five-year ROI reaches 129.66% and total cumulative return in cash sums $47,236. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $843/mo property income rather than buyer’s personal income.
Single Family
Built in 1956
9,583 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 |
|---|---|---|
| 2024-11-23 | Listed for sale | $109,900 |
| 2005-07-18 | Sold | $86,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-15 | $1189.07 | -0.62% | $30,376 | N/A |
| 2023-02-15 | $1196.54 | 20.99% | $30,376 | 25.42% |
| 2022-02-15 | $988.92 | 6.66% | $24,220 | 6.66% |
Listed by: Rocky Wilemon • Keller Williams Realty River Cities
Mls Name: CBORGA
Mls Provider:
Mls ID: #218170
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.
