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 2119 Walnut St, Columbus, TX, 78934 offers $3,554/mo rent that, after a $2,570/mo payment. Total monthly income is $3,554/mo. Return on cash invested measures 18.81% in year one, and rental yield stands at 8.12% at a $525,000 entry. Equity gained on principal adds $3,388/yr while 5% annual appreciation compounds into $145,048 by year five. Five-year ROI records 98.15% and total cumulative return in cash reaches $169,533. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,554/mo property income versus a $2,570/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1957
12.38 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 |
|---|---|---|
| 2024-02-10 | Price change | $525,000 |
| 2023-11-28 | Price change | $545,000 |
| 2023-09-20 | Price change | $595,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $671.32 | 9.10% | $111,386 | 10.00% |
| 2022-08-14 | $615.35 | -0.02% | $101,260 | N/A |
| 2021-08-14 | $615.45 | N/A | $101,260 | N/A |
Listed by: Kimberly Johnson • Leyco Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #67688478
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.
