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 7177 Helen Dr, Columbus, GA, 31904 offers $2,324/mo rent that, after a $1,664/mo payment, leaves $155/mo cash flow. Total monthly income is $2,324/mo, and annual cash flow is $1,856/yr on $112,677 cash. Return on cash invested measures 21.56% in year one, and rental yield stands at 8.2% at a $339,900 entry. Equity gained on principal adds $2,193/yr while 5% annual appreciation compounds into $93,908 by year five. Five-year ROI records 111.94% and total cumulative return in cash reaches $126,131. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,324/mo property income versus a $1,664/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2010
0.48 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 |
|---|---|---|
| 2025-06-05 | Price change | $339,900 |
| 2025-04-25 | Price change | $335,900 |
| 2025-04-07 | Listed for sale | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-24 | $4024.74 | -0.62% | $102,816 | N/A |
| 2023-06-24 | $4050.03 | 13.96% | $102,816 | 18.13% |
| 2022-06-24 | $3553.93 | 1.63% | $87,040 | 1.63% |
Listed by: Kristina Finney • Keller Williams Realty River Cities
Mls Name: CBORGA
Mls Provider:
Mls ID: #221797
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.
