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 11011 Moon Light Dr, Needville, TX, 77461 listed at $625,725 pairs $3,338/mo rent with a $3,063/mo payment. Total monthly income runs $3,338/mo. Return on cash invested measures 13.24% in year one, and rental yield registers 6.4% at a $625,725 basis. Equity gained on principal adds $4,038/yr, and annual property appreciation at 5% supports $172,876 by year five. Five-year ROI tracks 68.38% and total cumulative return in cash totals $140,772. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,338/mo property income relative to a $3,063/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
1.08 Acres lot
$N/A/sqft
$700 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 |
|---|---|---|
| 2024-03-08 | Listed for sale | $625,725 |
| 2023-12-19 | Listing removed | N/A |
| 2023-09-05 | Price change | $599,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $675,807 | 85.48% |
| 2023-02-13 | N/A | N/A | $364,363 | N/A |
What's Special
Radiant Attic Barrier
Listed by: Juan Hernandez • Walzel Properties - Corporate Office
Mls Name: HAR
Mls Provider:
Mls ID: #33050146
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.
