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 2928 Luckie St, Columbus, GA, 31903 offers $1,200/mo rent that, after a $685/mo payment, leaves $342/mo cash flow. Total monthly income is $1,200/mo, and annual cash flow is $4,107/yr on $46,377 cash. Return on cash invested measures 28.76% in year one, and rental yield stands at 10.29% at a $139,900 entry. Equity gained on principal adds $903/yr while 5% annual appreciation compounds into $38,652 by year five. Five-year ROI records 150.31% and total cumulative return in cash reaches $69,711. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,200/mo property income versus a $685/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1963
0.25 Acres 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 |
|---|---|---|
| 2024-09-09 | Listed for sale | $139,900 |
| 2024-08-15 | Listing removed | $149,000 |
| 2024-08-09 | Listed for sale | $149,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-16 | $1233.57 | 10.04% | $31,316 | 14.06% |
| 2022-09-16 | $1121.06 | 25910.67% | $27,456 | 6.78% |
| 2021-09-16 | $4.31 | -2.93% | $25,712 | N/A |
Listed by: Chikita Simmons • Nex Gen Realty & Associates LLC
Mls Name: CBORGA
Mls Provider:
Mls ID: #214875
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.
