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
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$123,900

For Sale - Active
2728 Pecan St, Columbus, GA 31906
3 Beds
0 Baths
1,224 Square Feet
0.00 Acres Lot
Built in 1930
For Sale - Active
Units n/a
Checked: 10 hours ago
Updated: Jun 14, 2025 at 03:59AM

Investment Summary


Monthly Cash Flow
$22
Cap Rate
6.4%
Cash-on-Cash Return
0.9%
Debt Coverage Ratio
1.03
Internal Rate of Return (5 years)
4.9%

Property Description


0.00 Acres Lot
Built in 1930
For Sale - Active
Units n/a

Explore this impressive ranch-style home. This home offers 3 bedrooms and 1 bathrooms. Inside, you'll find new vinyl floors in all the bedrooms, ensuring a fresh and inviting atmosphere. The kitchen features granite countertops, perfect for cooking and enjoying meals. All kitchen appliances are included. Don't miss the opportunity to make this lovely house your new home!

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

  • Details: Parking Pad
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 0
  • # of Baths (Total): 0.0

Interior Features

  • # of Stories: 1
  • Basement Description: None

Exterior Features

  • Exterior Walls Materials: Wood Siding
  • Foundation: Pillar/Post/Pier
  • Roof Type: Gable
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 051007003
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1930

Tax Information

  • Annual Tax: $393

Utilities

  • Water & Sewer: Public
  • Heating: Electric
  • Cooling: Central Air, Electric

Location

  • County: Muscogee

Investment Summary


Monthly Cash Flow
$22
Cap Rate
6.4%
Cash-on-Cash Return
0.9%
Debt Coverage Ratio
1.03
Internal Rate of Return (5 years)
4.9%

Purchase Details

Find an Agent

Purchase price:
$123,900
Amount financed:
-$99,120
Down payment:
$24,780
Closing costs:
$3,717
Rehab costs:
$0
Initial cash invested:
$28,497
Square feet:
1,224
Cost per square foot:
$101
Monthly rent per square foot:
$0.82

Financing Details

Find a Lender

Loan amount:
$99,120
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$635
Property tax:
$33
Insurance:
$70
Private mortgage insurance (PMI):
$0
Monthly payment:
$738

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,000 $12,000
Vacancy loss: (6%)
6% -$60 -$720
Operating income:
$940 $11,280

Operating Expenses


% Rent Monthly Yearly
Property taxes: (3%)
3%-$33-$394
Insurance: (7%)
7%-$70-$840
Property management: (8%)
8%-$80-$960
Repairs & maintenance: (5%)
5%-$50-$600
Capital expenditures: (5%)
5%-$50-$600
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (28%)
28%-$283-$3,394

Cash Flow


Monthly Yearly
Net operating income:
$657 $7,884
Mortgage payments:
-$635 -$7,620
Cash flow:
$22 $264