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% |
Investment property for sale in Columbus at 7349 Lullwater Rd, Columbus, GA, 31904 listed at $395,000 pairs $2,934/mo rent with a $1,933/mo payment to leave $272/mo cash flow. Total monthly income runs $2,934/mo, and annual cash flow reaches $3,267/yr on $130,943 cash to close. Return on cash invested measures 22.4% in year one, and rental yield registers 8.91% at a $395,000 basis. Equity gained on principal adds $2,549/yr, and annual property appreciation at 5% supports $109,131 by year five. Five-year ROI tracks 116.97% and total cumulative return in cash totals $153,162. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,934/mo property income relative to a $1,933/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1975
0.57 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 |
|---|---|---|
| 2024-11-18 | Price change | $2,495 |
| 2024-11-15 | Price change | $395,000 |
| 2024-10-19 | Price change | $2,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-08 | $6375.04 | 13.14% | $161,840 | 17.28% |
| 2022-01-08 | $5634.68 | 23.56% | $138,000 | 23.56% |
| 2021-01-08 | $4560.17 | -0.02% | $111,684 | N/A |
What's Special
Permanent Stairs
Listed by: G. Groce & P. Fincher Team • Coldwell Banker / Kennon, Parker, Duncan & Davis
Mls Name: CBORGA
Mls Provider:
Mls ID: #211675
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.
