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 5054 Abbott Ave, Columbus, GA, 31904 offers a 10.3% rental yield on a $154,900 purchase with $1,329/mo rent. Total monthly income registers $1,329/mo, and a $758/mo payment leaves $326/mo available for distribution. Annual cash flow reaches $3,917/yr on $51,349 to close, and return on cash invested stands at 27.54% in year one. Equity gained on principal adds $1,000/yr while 5% annual appreciation supports $42,796 over five years. Portfolio math shows five-year ROI at 144.18% and total cumulative return in cash at $74,036. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,329/mo property income against a $758/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1967
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31904, Columbus, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,235 (100%) |
| Owner Occupied HU | 7,518 (46.3%) |
| Renter Occupied HU | 7,269 (44.8%) |
| Vacant Housing Units | 1,448 ( 8.9%) |
| Median Home Value | $289,479 |
| Average Home Value | $328,983 |
Residential
14,480
Single Family
11,721
Multi-Family
2,759
Businesses
1,528
Date | Event | Price |
|---|---|---|
| 2025-09-04 | Sold | $154,900 |
| 2025-07-27 | Pending sale | $154,900 |
| 2025-07-25 | Listed for sale | $154,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-26 | $2005.32 | -0.62% | $51,228 | N/A |
| 2023-10-26 | $2017.92 | 35.95% | $51,228 | 40.92% |
| 2022-10-26 | $1484.28 | 179.44% | $36,352 | 8.47% |
Listed by: Jackie Leonard • 1st Class Real Estate Excellence
Mls Name: CBORGA
Mls Provider:
Mls ID: #222438
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.
