Log In/Sign Up
Your email has been sent.
Pinewood Apartments 925 Fort Benning Rd 12 Unit Apartment Building $349,900 ($29,158/Unit) 19.25% Cap Rate Columbus, GA 31903



Executive Summary
NICE 12 UNIT!!!
11 apartments and commercial space. Good occupancy, turnkey. Separate electric meters. Concrete block, really solid. Ample parking. Low maintenance. Units have been rehabbed. 19%+ NET RETURN!!! Awesome location, 15 minutes away from Fort Benning Army Base.
Financing is available!!!
11 apartments and commercial space. Good occupancy, turnkey. Separate electric meters. Concrete block, really solid. Ample parking. Low maintenance. Units have been rehabbed. 19%+ NET RETURN!!! Awesome location, 15 minutes away from Fort Benning Army Base.
Financing is available!!!
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$97,800
|
$6.60
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$97,800
|
$6.60
|
| Taxes |
$5,050
|
$0.34
|
| Operating Expenses |
$25,397
|
$1.71
|
| Total Expenses |
$30,447
|
$2.06
|
| Net Operating Income |
$67,353
|
$4.55
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $97,800 |
| Annual Per SF | $6.60 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $97,800 |
| Annual Per SF | $6.60 |
| Taxes | |
|---|---|
| Annual | $5,050 |
| Annual Per SF | $0.34 |
| Operating Expenses | |
|---|---|
| Annual | $25,397 |
| Annual Per SF | $1.71 |
| Total Expenses | |
|---|---|
| Annual | $30,447 |
| Annual Per SF | $2.06 |
| Net Operating Income | |
|---|---|
| Annual | $67,353 |
| Annual Per SF | $4.55 |
Property Facts
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 11 | $650.00 | - |
| 1+1 | 1 | $100.00 | - |
1 1
Fairly walkable
40/100
Exceptionally drivable
100/100
Fairly bikeable
50/100
1 of 6
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
Pinewood Apartments | 925 Fort Benning Rd
