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 $3,954/mo, and a $2,731/mo payment. Purchase price stands at $558,000, and rental yield measures 8.5% with $3,954/mo rent. Return on cash invested shows 19.08% in year one, and 5% annual appreciation builds toward $154,165 over five years. Five-year ROI reaches 99.93% and total cumulative return in cash records $183,445. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,954/mo property income covering a $2,731/mo payment rather than investor’s personal income.
Single Family
Built in 2021
0.72 Acres lot
$N/A/sqft
$750 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 |
|---|---|---|
| 2024-01-30 | Price change | $558,000 |
| 2023-12-08 | Listed for sale | $570,000 |
| 2023-01-10 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $552,978 | 6.30% |
| 2023-10-22 | $10142.84 | 7.66% | $520,199 | 8.99% |
| 2022-10-22 | $9421.21 | 2243.06% | $477,280 | 2150.26% |
Listed by: Karla Jimenez • Vive Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #26826048
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.
