0out of 100
Fair

5 Clausen Drive, Columbus, GA, USA

Score Breakdown
Value33/40
Cash Flow12/35
Location12/25
$
$222,000
%
$44,400 cash at risk up front
57
5 Clausen Drive, Columbus, GA, USA
4 bd2.5 ba1,776 sqft

Fair

57/100

This is an excellent deal — priced below the local market and positive monthly cash flow. The fundamentals line up well across the board.

Highlights
  • 16% below area price per sqft
  • $658/mo positive cash flow
  • 6.54% cap rate
  • Established neighborhood (81/100)
Watch-outs
  • No equity after repairs

Price vs. Market

Good
Your offer
$125/sqft
Area avg
$149/sqft
16% below market average
You save ~$42,624 vs buying at market rate
Your offer
$222,000
At market rate
$264,624
Listed on Offa for $55,000
This property is currently on Offa's marketplace · ARV $222,000. View the live listing →

ARV Assessment

Needs WorkLive · Offa
ARV Low
$191k
Est. ARV
$222k
ARV High
$242k
Total Investment
$222k
Est. ARV
$222k
Rehab Cost
$6k
Potential Equity
$0
Comparable Reasoning

Offa lists this property with an After Repair Value of $222k. The subject's 1,776 sqft and 4bd/2.5ba layout is consistent with that valuation.

2 more details
Condition Assessment

Property presents in turnkey condition. Estimated rehab of $6k covers minor refresh and make-ready.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: moderate.

High confidenceFrom Offa listing
ARV & comps — see the full analysis on Offa

Rental Income

FairLive · 6 comps
25th pct
$1,400
Median /mo
$1,430
75th pct
$1,600
Monthly Rent
$1,430
Annual Rent
$17k
Rental Yield
7.7%
Cap Rate
4.3%
Market Assessment

Median area rent is $1,430/mo based on 6 comps. Standard deviation $128/mo indicates consistent pricing in the area.

2 more details
Comparable Reasoning

Based on 6 comparable rentals within 2.0 miles of similar houses, monthly rents range from $1,400 (25th percentile) to $1,600 (75th percentile), with a median of $1,430.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 2.0 miles. Standard deviation: $128.

Based on 6 rental comps within 2.0 mi · σ $128
Rental analysis — see the full analysis on Offa

Financing Calculator

Needs Work
Price
$222,000
Loan
$177,600
$44,400
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,182/mo
Estimated Rent$1,430/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-2.66%
Total Payment
$1,542/mo
Monthly Cash Flow
$-112/mo
Negative cash flow: $112/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

Needs WorkLive Data
DTier
Developing Neighborhood40/100
Composite socioeconomic score
Median Income
$53k
Median Home
$142k
Median Rent
$1,103/mo
Homeownership
56.74%
Vacancy
8.08%
Population
61,544
Score Breakdown
Income & Wealth
36
Housing Market
39
Education
35
Employment
54
Stability
38
Infrastructure
61
Neighborhood data — see the full analysis on Offa

City Population

FairLive Data
Columbus, GA
10-year population trend
+3.1% / decade
City Population
204,383
Density / sq mi
944
Area (sq mi)
217
Within 1 Mile
7,271
1-Mile Density
2,315
Trend Years
2014–2023

Get alerts for deals like this in Columbus

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby