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% |
Total monthly income runs $3,118/mo, and a $5,600/mo payment. Purchase price stands at $1,144,160, and rental yield measures 3.27% with $3,118/mo rent. Return on cash invested shows 4.13% in year one, and 5% annual appreciation builds toward $316,110 over five years. Five-year ROI reaches 19.34% and total cumulative return in cash records $71,700. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,118/mo property income covering a $5,600/mo payment rather than investor’s personal income.
Single Family
Built in 2015
28.72 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 |
|---|---|---|
| 2023-07-13 | Listed for sale | $1,144,160 |
| 2016-08-29 | Sold | N/A |
| 2016-07-13 | Price change | $412,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-02-12 | N/A | N/A | $78,410 | N/A |
| 2015-02-12 | N/A | N/A | $78,410 | 1.54% |
| 2014-02-12 | N/A | N/A | $77,220 | 4.45% |
Listed by: Wenrong Shi • Lei & Associates, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #11087082
Disclaimer: Copyright 2025, 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.
