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 $3,161/mo, and a $2,521/mo payment. Purchase price stands at $515,000, and rental yield measures 7.37% with $3,161/mo rent. Return on cash invested shows 16.51% in year one, and 5% annual appreciation builds toward $142,285 over five years. Five-year ROI reaches 85.8% and total cumulative return in cash records $145,381. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,161/mo property income covering a $2,521/mo payment rather than investor’s personal income.
Single Family
Built in 1933
0.54 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 |
|---|---|---|
| 2025-06-16 | Listed for sale | $515,000 |
| 2025-06-01 | Listing removed | $525,000 |
| 2025-05-28 | Price change | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-16 | $3728.71 | 5.16% | $241,910 | 13.81% |
| 2023-06-16 | $3545.83 | -12.25% | $212,550 | -3.83% |
| 2022-06-16 | $4040.62 | 0.09% | $221,020 | 0.51% |
Listed by: Candace Brawner • Keller Williams Premier Realty
Mls Name: HAR
Mls Provider:
Mls ID: #46292628
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.
