








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 $3,832/mo payment. Purchase price stands at $783,000, and rental yield measures 4.28% with $2,790/mo rent. Return on cash invested shows 10.78% in year one, and 5% annual appreciation builds toward $216,328 over five years. Five-year ROI reaches 53.75% and total cumulative return in cash records $138,454. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,790/mo property income covering a $3,832/mo payment rather than investor’s personal income.
Single Family
Built in 1991
0.75 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 |
|---|---|---|
| 2024-05-23 | Listed for sale | $783,000 |
| 2022-01-20 | Sold | $425,500 |
| 2021-10-21 | Pending sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-11 | $6704.35 | 8.91% | $170,200 | 12.89% |
| 2022-11-11 | $6156.01 | 17.23% | $150,768 | 9.36% |
| 2021-11-11 | $5251.24 | -0.03% | $137,860 | N/A |



Listed by: Melissa Thomas • Coldwell Banker / Kennon, Parker, Duncan & Davis
Mls Name: CBORGA
Mls Provider:
Mls ID: #211921
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.