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 6127 Williamsburg Dr, Columbus, GA, 31909 offers $1,162/mo rent that, after a $746/mo payment, leaves $222/mo cash flow. Total monthly income is $1,162/mo, and annual cash flow is $2,668/yr on $50,554 cash. Return on cash invested measures 25.19% in year one, and rental yield stands at 9.14% at a $152,500 entry. Equity gained on principal adds $984/yr while 5% annual appreciation compounds into $42,133 by year five. Five-year ROI records 131.17% and total cumulative return in cash reaches $66,311. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,162/mo property income versus a $746/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1970
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31909, Columbus, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,759 (100%) |
| Owner Occupied HU | 9,428 (53.1%) |
| Renter Occupied HU | 7,575 (42.7%) |
| Vacant Housing Units | 756 ( 4.3%) |
| Median Home Value | $265,997 |
| Average Home Value | $290,043 |
Residential
17,575
Single Family
11,271
Multi-Family
6,304
Businesses
1,210
Date | Event | Price |
|---|---|---|
| 2025-05-02 | Listed for sale | $152,500 |
| 2024-02-26 | Sold | $136,500 |
| 2017-03-27 | Sold | $68,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-03 | $1409.07 | -66.55% | $35,996 | N/A |
| 2023-05-03 | $4212.66 | 71.14% | $35,996 | 24.55% |
| 2022-05-03 | $2461.52 | 125.31% | $28,900 | 8.01% |
Listed by: Bardie Brady • Keller Williams Realty River Cities
Mls Name: CBORGA
Mls Provider:
Mls ID: #220889
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.
