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 5407 Broadfield Dr, Columbus, GA, 31907 priced at $289,000 pairs $2,010/mo rent with $184/mo cash flow after a $1,415/mo payment. Total monthly income equals $2,010/mo, and annual cash flow comes to $2,207/yr on $95,804 invested. Return on cash invested is 22.21% in year one, and rental yield stands at 8.35% on a $289,000 basis. Equity gained on principal adds $1,865/yr, and 5% annual appreciation accumulates to $79,845 by year five. Five-year ROI measures 115.36% and total cumulative return in cash reaches $110,522. For financing, Ziffy Mortgage’s DSCR program evaluates $2,010/mo property income against a $1,415/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2003
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31907, Columbus, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,947 (100%) |
| Owner Occupied HU | 13,056 (52.3%) |
| Renter Occupied HU | 10,137 (40.6%) |
| Vacant Housing Units | 1,754 ( 7.0%) |
| Median Home Value | $192,585 |
| Average Home Value | $229,732 |
Residential
22,511
Single Family
19,216
Multi-Family
3,295
Businesses
916
Date | Event | Price |
|---|---|---|
| 2025-03-18 | Listed for sale | $289,000 |
| 2022-07-13 | Sold | $245,000 |
| 2022-06-13 | Pending sale | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-19 | $3198.08 | 26.71% | $94,912 | N/A |
| 2023-03-19 | $2524.01 | -20.32% | $94,912 | 22.33% |
| 2022-03-19 | $3167.83 | 7.18% | $77,584 | 7.18% |
Listed by: Ty Niblack • Keller Williams Realty River Cities
Mls Name: CBORGA
Mls Provider:
Mls ID: #219997
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.
