6802 Ellis Dr, Columbus, GA, 31904 | $786/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

6802 Ellis Dr, Columbus, GA, 31904 | $786/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2733 sft

51 New Castle Dr, Phenix City, AL, 36870

5 Bed
3 Bath
2828 sft

2608 5th St, Phenix City, AL, 36869

3 Bed
2 Bath
1645 sft

234 Lee Road 2138, Phenix City, AL, 36870

4 Bed
3 Bath
2319 sft

18 Springwood Dr, Phenix City, AL, 36870

Nearby investment properties with comparable prices

5 Bed
3 Bath
2828 sft

2608 5th St, Phenix City, AL, 36869

3 Bed
2 Bath
2323 sft

12 Cedarwood Ln, Phenix City, AL, 36870

4 Bed
2 Bath
2168 sft

8 Golden Eagle Ct, Fort Mitchell, AL, 36856

4 Bed
2 Bath
2090 sft

10 Cedarwood Ln, Phenix City, AL, 36870

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Columbus at 6802 Ellis Dr, Columbus, GA, 31904 uses $99,114 cash to close to unlock $9,429/yr annual cash flow and $786/mo monthly cash flow. Total monthly income runs $2,605/mo, and a $1,463/mo payment keeps the spread at $786/mo. Purchase price stands at $298,987, and rental yield measures 10.46% with $2,605/mo rent. Return on cash invested shows 29.42% in year one, and 5% annual appreciation builds toward $82,605 over five years. Five-year ROI reaches 153.72% and total cumulative return in cash records $152,358. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,605/mo property income covering a $1,463/mo payment rather than investor’s personal income.

Single Family

Built in 1978

0.29 Acres lot

$N/A/sqft

No HOA

More details about the property

3 story- 2818sq ft, grand front entry with original wood staircase , chandelier and brick inlaid floor, formal living and dining rooms with hardwood floors, kitchen original cabinets and breakfast area, den with working fireplace, hardwood floor and built in original bookcases and hiding storage cabinets surrounding fireplace. Coffee wet bar closet off kitchen with shelves and working sink. 2 full bath, 1 half bath, walk in pantry and laundry room. Ample closets, ceiling fans, central heat and air,3 bedrooms, master room with walk in closet and full bath. Full finished attic with office or bedroom option. Attic storage area. Full wrap around porch rear of home with a sunroom screened porch and glass storm doors. Country living in the city, close to parks and all major shopping .

Neighborhood Data

Neighborhood data shown for ZIP Code: 31904, Columbus, GA area.

Housing Distribution

Housing Statistics

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