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 1396 Shaws Bend Rd, Columbus, TX, 78934 generates $3,809/mo in rent and, after a $2,149/mo payment, leaves $687/mo in cash flow. Total monthly income is $3,809/mo, and annual cash flow is $8,243/yr on $145,529 invested. Return on cash invested sits at 25.57% in year one, and rental yield is 10.41% on a $439,000 entry. Equity gained on principal adds $2,833/yr, while 5% annual appreciation builds toward $121,288 over five years. Five-year ROI reaches 134.41% and total cumulative return in cash sums $195,608. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,809/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
2.13 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 |
|---|---|---|
| 2023-10-24 | Price change | $439,000 |
| 2023-04-12 | Listed for sale | $459,000 |
| 2023-03-19 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1504.74 | -37.11% | $227,590 | 10.00% |
| 2022-08-14 | $2392.76 | -6.67% | $206,900 | N/A |
| 2021-08-14 | $2563.87 | N/A | $206,900 | 3.25% |
Listed by: Nicola Hammett • Lone Star Luxe Real Estate, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #78584979
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.
