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 $3,277/mo, and a $4,160/mo payment. Purchase price stands at $850,000, and rental yield measures 4.63% with $3,277/mo rent. Return on cash invested shows 8.19% in year one, and 5% annual appreciation builds toward $234,839 over five years. Five-year ROI reaches 41.15% and total cumulative return in cash records $115,090. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,277/mo property income covering a $4,160/mo payment rather than investor’s personal income.
Single Family
Built in 1981
2 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 |
|---|---|---|
| 2025-09-19 | Listed for sale | $850,000 |
| 2025-09-19 | Listing removed | $870,000 |
| 2025-09-14 | Price change | $870,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-19 | $4178.53 | 1.38% | $294,267 | -3.84% |
| 2023-09-19 | $4121.49 | 19.77% | $306,031 | 10.00% |
| 2022-09-19 | $3441.05 | -18.80% | $278,210 | 10.00% |
Listed by: Douglas Tigtig • RE/MAX Fine Properties
Mls Name: HAR
Mls Provider:
Mls ID: #16725648
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.
