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 6400 Green Island Dr APT 2, Columbus, GA, 31904 generates $1,680/mo in rent and, after a $1,099/mo payment, leaves $313/mo in cash flow. Total monthly income is $1,680/mo, and annual cash flow is $3,762/yr on $74,422 invested. Return on cash invested sits at 24.96% in year one, and rental yield is 8.98% on a $224,500 entry. Equity gained on principal adds $1,449/yr, while 5% annual appreciation builds toward $62,025 over five years. Five-year ROI reaches 129.86% and total cumulative return in cash sums $96,644. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,680/mo property income rather than buyer’s personal income.
Single Family
Built in 1984
7,840 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 |
|---|---|---|
| 2024-09-06 | Price change | $224,500 |
| 2024-08-22 | Listed for sale | $235,000 |
| 2021-06-24 | Sold | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-16 | $1373.93 | -35.91% | $95,461 | 29.00% |
| 2022-09-16 | $2143.63 | 34.56% | $74,000 | 22.28% |
| 2021-09-16 | $1593.06 | -8.00% | $60,516 | 42.73% |
Listed by: Kim Mixon • Keller Williams Realty River Cities
Mls Name: CBORGA
Mls Provider:
Mls ID: #214584
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.
