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% |
Investment property for sale in Columbus at 104 Draper St, Columbus, TX, 78934 with 5% annual appreciation on a $197,000 basis while $1,926/mo rent supports operations. Total monthly income totals $1,926/mo and a $964/mo payment preserves $525/mo for cash returns. Annual cash flow comes to $6,304/yr on $65,306 deployed, and return on cash invested reaches 29.56% in year one. Equity gained on principal adds $1,271/yr, and five-year appreciation sums $54,427 alongside rental yield of 11.73%. Five-year ROI measures 155.84% and total cumulative return in cash totals $101,774.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,926/mo property income versus a $964/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1948
0.30 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Currie Luedecke • Leyco Real Estate
Mls Name: HAR
Mls ID: #94689667
