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% |
Total monthly income runs $2,790/mo, and a $2,496/mo payment. Purchase price stands at $510,000, and rental yield measures 6.56% with $2,790/mo rent. Return on cash invested shows 17.71% in year one, and 5% annual appreciation builds toward $140,904 over five years. Five-year ROI reaches 90.94% and total cumulative return in cash records $152,583. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,790/mo property income covering a $2,496/mo payment rather than investor’s personal income.
Single Family
Built in 1993
0.86 Acres 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 |
|---|---|---|
| 2025-04-18 | Listed for sale | $510,000 |
| 2003-02-28 | Sold | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-21 | $4410.09 | 17.80% | $164,128 | N/A |
| 2023-04-21 | $3743.63 | -18.61% | $164,128 | 13.39% |
| 2022-04-21 | $4599.55 | 0.15% | $144,748 | 13.14% |
What's Special
Permanent Stairs
Listed by: Melissa Thomas • Coldwell Banker / Kennon, Parker, Duncan & Davis
Mls Name: CBORGA
Mls Provider:
Mls ID: #220600
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.
