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 6812 Gaines Creek Rd, Columbus, GA, 31904 priced at $646,000 converts $5,461/mo rent into $1,221/mo cash flow after a $3,162/mo obligation. Total monthly income equals $5,461/mo, and annual cash flow totals $14,655/yr on $212,534 invested. Return on cash invested prints 26.96% in year one, and rental yield reads 10.14% against a $646,000 entry. Equity gained on principal adds $4,169/yr, while 5% annual appreciation compiles into $178,478 by year five. Five-year ROI reaches 141.11% and total cumulative return in cash sums $299,898. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,461/mo property income covering a $3,162/mo payment, not borrower’s personal income.
Single Family
Built in 2000
1.08 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 |
|---|---|---|
| 2025-03-14 | Sold | $646,000 |
| 2025-02-19 | Pending sale | $674,000 |
| 2024-11-30 | Price change | $674,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-19 | $9058.24 | -5.76% | $244,616 | 0.25% |
| 2023-10-19 | $9611.40 | 29.77% | $244,000 | 16.06% |
| 2022-10-19 | $7406.35 | 0.09% | $210,228 | 14.44% |
Listed by: Kim Williams • Keith Williams Realty & Associates
Mls Name: CBORGA
Mls Provider:
Mls ID: #216250
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.
