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 939 Pembrook Dr, Columbus, GA, 31907 offers a 13.3% rental yield on a $129,900 purchase with $1,440/mo rent. Total monthly income registers $1,440/mo, and a $636/mo payment leaves $649/mo available for distribution. Annual cash flow reaches $7,790/yr on $43,062 to close, and return on cash invested stands at 38% in year one. Equity gained on principal adds $838/yr while 5% annual appreciation supports $35,889 over five years. Portfolio math shows five-year ROI at 199.82% and total cumulative return in cash at $86,047. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,440/mo property income against a $636/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Multi Family
Built in 1967
7,500 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Linda Campbell • Coldwell Banker / Kennon, Parker, Duncan & Davis
Mls Name: CBORGA
Mls ID: #224041
