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 864 Heiferhorn Trce, Columbus, GA, 31904 priced at $575,000 converts $3,049/mo rent into after a $2,814/mo obligation. Total monthly income equals $3,049/mo. Return on cash invested prints 17.2% in year one, and rental yield reads 6.36% against a $575,000 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation compiles into $158,862 by year five. Five-year ROI reaches 88.17% and total cumulative return in cash sums $166,787. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,049/mo property income covering a $2,814/mo payment, not borrower’s personal income.
Single Family
Built in 1998
2.57 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 |
|---|---|---|
| 2025-06-27 | Sold | $575,000 |
| 2025-06-11 | Pending sale | $575,000 |
| 2025-06-04 | Price change | $575,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $145.77 | -0.63% | $3,724 | N/A |
| 2023-10-08 | $146.69 | -3.53% | $3,724 | N/A |
| 2022-10-08 | $152.06 | N/A | $3,724 | N/A |
What's Special
Permanent Stairs
Listed by: Morgan Amos • Coldwell Banker / Kennon, Parker, Duncan & Davis
Mls Name: CBORGA
Mls Provider:
Mls ID: #220839
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.
