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 11320 Fannin Trail Ct, Needville, TX, 77461 earns $318/mo cash flow from $4,229/mo rent with a $2,692/mo payment. Total monthly income totals $4,229/mo, and annual cash flow totals $3,814/yr on $180,950 capital. ROI tracks 22.17% on current figures, and rental yield reads 9.23% at a $550,000 purchase. Equity gained on principal adds $3,549/yr, and 5% annual appreciation supports $151,955 over five years. Five-year ROI reaches 116.14% and total cumulative return in cash sums $210,154. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,229/mo property income instead of your personal income.
Single Family
Built in 2021
0.70 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Amber Morris • RE/MAX Opportunities
Mls Name: HAR
Mls ID: #32388530
