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 650 Upland Ct, Columbus, GA, 31907 with 5% annual appreciation on a $305,000 basis while $2,018/mo rent supports operations. Total monthly income totals $2,018/mo and a $1,493/mo payment preserves $11/mo for cash returns. Annual cash flow comes to $127/yr on $101,108 deployed, and return on cash invested reaches 20.03% in year one. Equity gained on principal adds $1,968/yr, and five-year appreciation sums $84,266 alongside rental yield of 7.94%. Five-year ROI measures 104.05% and total cumulative return in cash totals $105,202.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,018/mo property income versus a $1,493/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2013
7,405 sqft 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 |
|---|---|---|
| 2025-04-21 | Listed for sale | $305,000 |
| 2021-05-28 | Sold | $235,250 |
| 2021-04-30 | Pending sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | $4343.68 | -0.62% | $110,964 | N/A |
| 2023-04-22 | $4370.98 | 20.74% | $110,964 | 25.16% |
| 2022-04-22 | $3620.08 | 89.47% | $88,660 | 32.03% |
What's Special
Permanent Stairs
Listed by: Leonard Orenstein • Coldwell Banker / Kennon, Parker, Duncan & Davis
Mls Name: CBORGA
Mls Provider:
Mls ID: #220628
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.
