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 Needville at 0 Brumbelow Rd, Needville, TX, 77461 priced at $397,500 converts $1,892/mo rent into after a $1,946/mo obligation. Total monthly income equals $1,892/mo. Return on cash invested prints 11.39% in year one, and rental yield reads 5.71% against a $397,500 entry. Equity gained on principal adds $2,565/yr, while 5% annual appreciation compiles into $109,822 by year five. Five-year ROI reaches 58.38% and total cumulative return in cash sums $76,931. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,892/mo property income covering a $1,946/mo payment, not borrower’s personal income.
Single Family
Built in 2008
20.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77461, Needville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,665 (100%) |
| Owner Occupied HU | 3,683 (78.9%) |
| Renter Occupied HU | 725 (15.5%) |
| Vacant Housing Units | 257 ( 5.5%) |
| Median Home Value | $382,481 |
| Average Home Value | $436,394 |
Residential
4,205
Single Family
4,136
Multi-Family
69
Businesses
261
Date | Event | Price |
|---|---|---|
| 2024-07-20 | Price change | $397,500 |
| 2024-06-10 | Price change | $412,545 |
| 2024-03-29 | Price change | $99,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lyle Muegge • Keller Williams Realty Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #25917837
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.
