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 1027 Garden Oaks St, Columbus, TX, 78934 generates $3,574/mo in rent and, after a $1,711/mo payment, leaves $1,088/mo in cash flow. Total monthly income is $3,574/mo, and annual cash flow is $13,059/yr on $115,859 invested. Return on cash invested sits at 31.18% in year one, and rental yield is 12.27% on a $349,500 entry. Equity gained on principal adds $2,255/yr, while 5% annual appreciation builds toward $96,560 over five years. Five-year ROI reaches 164.53% and total cumulative return in cash sums $190,621. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,574/mo property income rather than buyer’s personal income.
Single Family
Built in 1997
0.64 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 |
|---|---|---|
| 2024-08-06 | Listed for sale | $349,500 |
| 2024-07-19 | Pending sale | $349,500 |
| 2024-06-25 | Price change | $349,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2410.98 | -18.35% | $243,188 | 10.00% |
| 2022-08-14 | $2952.65 | -6.51% | $221,080 | -0.21% |
| 2021-08-14 | $3158.26 | N/A | $221,540 | 3.22% |
Listed by: Kimberly Johnson • Leyco Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #68802499
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.
