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 1318 Live Oak St, Columbus, TX, 78934 generates $2,388/mo in rent and, after a $1,243/mo payment, leaves $582/mo in cash flow. Total monthly income is $2,388/mo, and annual cash flow is $6,986/yr on $84,168 invested. Return on cash invested sits at 28.21% in year one, and rental yield is 11.29% on a $253,900 entry. Equity gained on principal adds $1,638/yr, while 5% annual appreciation builds toward $70,148 over five years. Five-year ROI reaches 148.62% and total cumulative return in cash sums $125,086. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,388/mo property income rather than buyer’s personal income.
Single Family
Built in 1920
0.43 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 |
|---|---|---|
| 2025-07-01 | Pending sale | $275,000 |
| 2025-06-21 | Listed for sale | $275,000 |
| 2010-01-02 | Listing removed | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-04 | $3360.01 | 152.84% | $217,990 | 16.53% |
| 2023-11-04 | $1328.91 | -44.51% | $187,070 | 3.27% |
| 2022-11-04 | $2394.86 | 2.85% | $181,140 | 5.58% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
