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 802 Front St, Columbus, TX, 78934 offers a 8.77% rental yield on a $284,900 purchase with $2,081/mo rent. Total monthly income registers $2,081/mo, and a $1,394/mo payment leaves $55/mo available for distribution. Annual cash flow reaches $666/yr on $94,444 to close, and return on cash invested stands at 20.61% in year one. Equity gained on principal adds $1,838/yr while 5% annual appreciation supports $78,713 over five years. Portfolio math shows five-year ROI at 107.85% and total cumulative return in cash at $101,855. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,081/mo property income against a $1,394/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1999
7,753 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Duperroir • eXp Realty, LLC
Mls Name: Unlock MLS
Mls ID: #3699660
