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 Needville at 10626 Lake Travis, Needville, TX, 77461 uses $199,045 cash to close to unlock $11,767/yr annual cash flow and $981/mo monthly cash flow. Total monthly income runs $5,366/mo, and a $2,961/mo payment keeps the spread at $981/mo. Purchase price stands at $605,000, and rental yield measures 10.64% with $5,366/mo rent. Return on cash invested shows 25.97% in year one, and 5% annual appreciation builds toward $167,150 over five years. Five-year ROI reaches 136.73% and total cumulative return in cash records $272,146. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,366/mo property income covering a $2,961/mo payment rather than investor’s personal income.
Single Family
Built in 2016
1.31 Acres lot
$N/A/sqft
$1,000 annually 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 |
|---|---|---|
| 2024-12-09 | Listed for sale | $605,000 |
| 2022-12-19 | Listing removed | N/A |
| 2022-09-11 | Listed for sale | $585,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $528,419 | 10.00% |
| 2023-12-27 | $7204.03 | -0.94% | $480,381 | 10.00% |
| 2022-12-27 | $7272.43 | 6.34% | $436,710 | 10.00% |
Listed by: Larry O'Neal • Womack Development & Investment Realtors
Mls Name: HAR
Mls Provider:
Mls ID: #83022106
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.
