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 1180 Fm 806, Columbus, TX, 78934 listed at $449,000 pairs $4,412/mo rent with a $2,198/mo payment to leave $1,141/mo cash flow. Total monthly income runs $4,412/mo, and annual cash flow reaches $13,691/yr on $148,844 cash to close. Return on cash invested measures 29.11% in year one, and rental yield registers 11.79% at a $449,000 basis. Equity gained on principal adds $2,897/yr, and annual property appreciation at 5% supports $124,050 by year five. Five-year ROI tracks 153.59% and total cumulative return in cash totals $228,616. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,412/mo property income relative to a $2,198/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1980
4.10 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 |
|---|---|---|
| 2024-08-19 | Price change | $449,000 |
| 2024-07-15 | Price change | $499,900 |
| 2024-06-03 | Price change | $549,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $610,520 | -0.02% |
| 2023-12-27 | $8385.90 | 12.85% | $610,670 | 26.22% |
| 2022-12-27 | $7430.69 | -0.52% | $483,800 | 0.13% |
Listed by: Willie Reeves • RCR Properties Inc.
Mls Name: HAR
Mls Provider:
Mls ID: #8455791
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.
