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 902 Hardegree Dr, Columbus, GA, 31907 priced at $289,400 converts $2,010/mo rent into $249/mo cash flow after a $1,416/mo obligation. Total monthly income equals $2,010/mo, and annual cash flow totals $2,990/yr on $95,936 invested. Return on cash invested prints 23.03% in year one, and rental yield reads 8.33% against a $289,400 entry. Equity gained on principal adds $1,867/yr, while 5% annual appreciation compiles into $79,956 by year five. Five-year ROI reaches 119.46% and total cumulative return in cash sums $114,608. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,010/mo property income covering a $1,416/mo payment, not borrower’s personal income.
Single Family
Built in 1970
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31907, Columbus, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,947 (100%) |
| Owner Occupied HU | 13,056 (52.3%) |
| Renter Occupied HU | 10,137 (40.6%) |
| Vacant Housing Units | 1,754 ( 7.0%) |
| Median Home Value | $192,585 |
| Average Home Value | $229,732 |
Residential
22,511
Single Family
19,216
Multi-Family
3,295
Businesses
916
Date | Event | Price |
|---|---|---|
| 2025-01-19 | Price change | $289,400 |
| 2025-01-16 | Listed for sale | $289,900 |
| 2024-12-23 | Pending sale | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-15 | $2077.03 | -0.62% | $53,060 | N/A |
| 2023-02-15 | $2090.08 | 12.67% | $53,060 | 16.79% |
| 2022-02-15 | $1855.04 | 3.10% | $45,432 | 3.10% |
Listed by: Michael Kennedy • Coldwell Banker / Kennon, Parker, Duncan & Davis
Mls Name: CBORGA
Mls Provider:
Mls ID: #218174
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.
