Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
1317 Glenwood Rd, Columbus, GA 31906, US
Copied

$168,100
BiggerPockets estimate

Off Market
1317 Glenwood Rd, Columbus, GA 31906
3 Beds
2.5 Baths
2,101 Square Feet
0.23 Acres Lot
Built in 1960
Off Market
Units n/a
Checked: 4 months ago
Updated: Apr 23, 2025 at 05:39AM

Investment Summary


Monthly Cash Flow
-$95
Cap Rate
5.6%
Cash-on-Cash Return
-2.9%
Debt Coverage Ratio
0.89
Internal Rate of Return (5 years)
1.1%

Property Description


0.23 Acres Lot
Built in 1960
Off Market
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 1317 Glenwood Rd, Columbus, GA (ZIP code 31906) this single family residence features 3 bedrooms, 2.5 bathrooms and approximately 2,101 square feet of living space. The property sits on a 0.23 acre lot and was built in 1960.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Parking Pad

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.5

Interior Features

  • # of Stories: 1
  • Basement Description: Crawl Space

Exterior Features

  • Exterior Walls Materials: Brick
  • Foundation: Crawl/Raised
  • Roof Type: Gable
  • Roof Material: Asphalt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 067026002
  • Lot Size: 10019 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: French Provincial
  • Year Built: 1960

Tax Information

  • Annual Tax: $2,172

Utilities

  • Heating: Other
  • Cooling: Other

Location

  • County: Muscogee

Investment Summary


Monthly Cash Flow
-$95
Cap Rate
5.6%
Cash-on-Cash Return
-2.9%
Debt Coverage Ratio
0.89
Internal Rate of Return (5 years)
1.1%

Purchase Details

Find an Agent

Purchase price:
$168,100
Amount financed:
-$134,480
Down payment:
$33,620
Closing costs:
$5,043
Rehab costs:
$0
Initial cash invested:
$38,663
Square feet:
2,101
Cost per square foot:
$80
Monthly rent per square foot:
$0.67

Financing Details

Find a Lender

Loan amount:
$134,480
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$880
Property tax:
$181
Insurance:
$98
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,159

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,400 $16,800
Vacancy loss: (6%)
6% -$84 -$1,008
Operating income:
$1,316 $15,792

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$181-$2,172
Insurance: (7%)
7%-$98-$1,176
Property management: (8%)
8%-$112-$1,344
Repairs & maintenance: (5%)
5%-$70-$840
Capital expenditures: (5%)
5%-$70-$840
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (38%)
38%-$531-$6,372

Cash Flow


Monthly Yearly
Net operating income:
$785 $9,420
Mortgage payments:
-$880 -$10,560
Cash flow:
$95 $1,140