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 West Columbia at 1043 S Columbia Dr, West Columbia, TX, 77486 priced at $500,000 pairs $2,557/mo rent with after a $2,447/mo payment. Total monthly income equals $2,557/mo. Return on cash invested is 12.68% in year one, and rental yield stands at 6.14% on a $500,000 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,141 by year five. Five-year ROI measures 65.29% and total cumulative return in cash reaches $108,212. For financing, Ziffy Mortgage’s DSCR program evaluates $2,557/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1966
1.11 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77486, West Columbia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,788 (100%) |
| Owner Occupied HU | 2,692 (71.1%) |
| Renter Occupied HU | 659 (17.4%) |
| Vacant Housing Units | 437 (11.5%) |
| Median Home Value | $302,842 |
| Average Home Value | $340,786 |
Residential
3,361
Single Family
1,921
Multi-Family
1,440
Businesses
265
Date | Event | Price |
|---|---|---|
| 2024-12-12 | Price change | $500,000 |
| 2024-11-17 | Listed for sale | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6388.42 | 0.57% | $316,760 | -1.03% |
| 2023-02-13 | $6352.38 | 74.12% | $320,060 | 66.17% |
| 2022-02-13 | $3648.24 | 0.37% | $192,610 | 3.26% |
Listed by: Helen Noble • Real Estate Plus
Mls Name: HAR
Mls Provider:
Mls ID: #6655431
Disclaimer: Copyright 2025, 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.
