80 Stadium Rd, Columbus, MS, 39702 | $114/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2418 sft

1272 Steens Rd, Steens, MS, 39766

4 Bed
2 Bath
1935 sft

110 Ridgeland Dr, Columbus, MS, 39705

3 Bed
3 Bath
2443 sft

233 Rivermont Cir, Pickensville, AL, 35447

3 Bed
3 Bath
2485 sft

508 Ridge Rd, Columbus, MS, 39705

Nearby investment properties with comparable prices

6 Bed
5 Bath
5200 sft

221 3rd St S, Columbus, MS, 39701

Investment Property+ 1 more

3 Bed
2 Bath
1600 sft

309 Waverly Dr, West Point, MS, 39773

3 Bed
3 Bath
1500 sft

9 Scotland Yard, West Point, MS, 39773

3 Bed
1 Bath
1574 sft

2269 Price Rd, Reform, AL, 35481

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

Rental property for sale in Columbus at 80 Stadium Rd, Columbus, MS, 39702 priced at $494,900 pairs $3,142/mo rent with $114/mo cash flow after a $2,422/mo payment. Total monthly income equals $3,142/mo, and annual cash flow comes to $1,365/yr on $164,059 invested. Return on cash invested is 20.74% in year one, and rental yield stands at 7.62% on a $494,900 basis. Equity gained on principal adds $3,194/yr, and 5% annual appreciation accumulates to $136,732 by year five. Five-year ROI measures 107.22% and total cumulative return in cash reaches $175,899. For financing, Ziffy Mortgage’s DSCR program evaluates $3,142/mo property income against a $2,422/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2005

1.97 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 39702, Columbus, MS area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,496 (100%)
Owner Occupied HU	6,299 (66.3%)
Renter Occupied HU	2,493 (26.3%)
Vacant Housing Units	704 ( 7.4%)
Median Home Value	$153,354
Average Home Value	$192,579