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 Coleman at 312 Columbus St, Coleman, TX, 76834 priced at $139,500 pairs $1,059/mo rent with $67/mo cash flow after a $683/mo payment. Total monthly income equals $1,059/mo, and annual cash flow comes to $801/yr on $46,244 invested. Return on cash invested is 21.64% in year one, and rental yield stands at 9.11% on a $139,500 basis. Equity gained on principal adds $900/yr, and 5% annual appreciation accumulates to $38,541 by year five. Five-year ROI measures 113.34% and total cumulative return in cash reaches $52,413. For financing, Ziffy Mortgage’s DSCR program evaluates $1,059/mo property income against a $683/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1970
0.33 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-11-22 | Price change | $139,500 |
| 2024-10-11 | Listed for sale | $145,000 |
| 2024-09-27 | Listing removed | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $1306.87 | -29.50% | $85,230 | N/A |
| 2022-02-13 | $1853.72 | -6.97% | $85,230 | N/A |
| 2021-02-13 | $1992.52 | N/A | $85,230 | N/A |
Listed by: Marsha Spinks • Liveoak Land & Real Estate
Mls Name: NTREIS
Mls ID: #20679829
Disclaimer: IDX information is provided exclusively for 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.
