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 8201 Trafalgar Way, Columbus, GA, 31904 offers a 11.93% rental yield on a $139,777 purchase with $1,390/mo rent. Total monthly income registers $1,390/mo, and a $684/mo payment leaves $508/mo available for distribution. Annual cash flow reaches $6,097/yr on $46,336 to close, and return on cash invested stands at 33.07% in year one. Equity gained on principal adds $902/yr while 5% annual appreciation supports $38,618 over five years. Portfolio math shows five-year ROI at 173.67% and total cumulative return in cash at $80,472. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,390/mo property income against a $684/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1971
0.31 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 |
|---|---|---|
| 2025-05-23 | Listed for sale | $139,777 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-24 | $1536.67 | 18.09% | $39,256 | 1.01% |
| 2023-05-24 | $1301.25 | -4.40% | $38,864 | 16.58% |
| 2022-05-24 | $1361.14 | 3.07% | $33,336 | 3.07% |
Listed by: Tyler Ward • Coldwell Banker / Kennon, Parker, Duncan & Davis
Mls Name: CBORGA
Mls Provider:
Mls ID: #221250
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.
