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 2818 10th St, Columbus, GA, 31906 offers a 7.64% rental yield on a $199,900 purchase with $1,272/mo rent. Total monthly income registers $1,272/mo, and a $978/mo payment leaves $56/mo available for distribution. Annual cash flow reaches $669/yr on $66,267 to close, and return on cash invested stands at 20.92% in year one. Equity gained on principal adds $1,290/yr while 5% annual appreciation supports $55,229 over five years. Portfolio math shows five-year ROI at 108.15% and total cumulative return in cash at $71,665. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,272/mo property income against a $978/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1924
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31906, Columbus, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,989 (100%) |
| Owner Occupied HU | 4,190 (38.1%) |
| Renter Occupied HU | 5,160 (47.0%) |
| Vacant Housing Units | 1,639 (14.9%) |
| Median Home Value | $216,921 |
| Average Home Value | $275,489 |
Residential
9,294
Single Family
8,120
Multi-Family
1,174
Businesses
652
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Listed for sale | $199,900 |
| 2025-01-18 | Listing removed | $199,900 |
| 2024-11-18 | Listed for sale | $199,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-15 | $529.23 | 21.17% | $13,520 | N/A |
| 2023-02-15 | $436.76 | -3.53% | $13,520 | 21.93% |
| 2022-02-15 | $452.73 | 20.00% | $11,088 | 20.00% |
Listed by: L. Jordan & D. Gaultney Team • Blue Sky Realty
Mls Name: CBORGA
Mls Provider:
Mls ID: #214837
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.
