Maple Plan, Heiferhorn FarmsColumbusGA31904
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Columbus at Maple Plan, Heiferhorn Farms, Columbus, GA, 31904 offers a 7.52% rental yield on a $537,900 purchase with $3,371/mo rent. Total monthly income registers $3,371/mo, and a $2,633/mo payment leaves $97/mo available for distribution. Annual cash flow reaches $1,164/yr on $176,969 to close, and return on cash invested stands at 20.72% in year one. Equity gained on principal adds $3,471/yr while 5% annual appreciation supports $148,612 over five years. Portfolio math shows five-year ROI at 107% and total cumulative return in cash at $189,351. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,371/mo property income against a $2,633/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31904, Columbus, GA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
14,480
Single Family
11,721
Multi-Family
2,759
Businesses
1,528
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices