Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Columbus at 100 Fairview St, Columbus, TX, 78934 priced at $349,000 converts $4,120/mo rent into $1,638/mo cash flow after a $1,708/mo obligation. Total monthly income equals $4,120/mo, and annual cash flow totals $19,661/yr on $115,694 invested. Return on cash invested prints 36.9% in year one, and rental yield reads 14.17% against a $349,000 entry. Equity gained on principal adds $2,252/yr, while 5% annual appreciation compiles into $96,422 by year five. Five-year ROI reaches 195.19% and total cumulative return in cash sums $225,828. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,120/mo property income covering a $1,708/mo payment, not borrower’s personal income.
Single Family
Built in 2022
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78934, Columbus, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,383 (100%) |
| Owner Occupied HU | 2,115 (62.5%) |
| Renter Occupied HU | 732 (21.6%) |
| Vacant Housing Units | 536 (15.8%) |
| Median Home Value | $262,560 |
| Average Home Value | $355,430 |
Residential
3,106
Single Family
2,828
Multi-Family
278
Businesses
557
Date | Event | Price |
|---|---|---|
| 2024-07-17 | Price change | $349,000 |
| 2024-05-16 | Listed for sale | $355,000 |
| 2022-12-15 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3011.23 | 901.27% | $248,030 | 1407.78% |
| 2022-08-14 | $300.74 | N/A | $16,450 | N/A |
Listed by: Olivia Leyendecker • Leyco Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #84150503
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
