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 1328 Montezuma St, Columbus, TX, 78934 listed at $380,000 pairs $3,828/mo rent with a $1,860/mo payment to leave $1,126/mo cash flow. Total monthly income runs $3,828/mo, and annual cash flow reaches $13,508/yr on $125,970 cash to close. Return on cash invested measures 30.63% in year one, and rental yield registers 12.09% at a $380,000 basis. Equity gained on principal adds $2,452/yr, and annual property appreciation at 5% supports $104,987 by year five. Five-year ROI tracks 161.56% and total cumulative return in cash totals $203,521. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,828/mo property income relative to a $1,860/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1954
2.76 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 |
|---|---|---|
| 2024-06-24 | Price change | $380,000 |
| 2024-03-28 | Price change | $399,500 |
| 2023-12-01 | Price change | $430,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5699.50 | 21.68% | $341,650 | 11.56% |
| 2022-08-14 | $4683.97 | 1.18% | $306,240 | 3.24% |
| 2021-08-14 | $4629.12 | N/A | $296,620 | 4.87% |
Listed by: Laney Dye • Living Texas Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #80770656
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.
