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 $3,090/mo, and a $2,203/mo payment. Purchase price stands at $450,000, and rental yield measures 8.24% with $3,090/mo rent. Return on cash invested shows 19.02% in year one, and 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 99.29% and total cumulative return in cash records $148,122. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,090/mo property income covering a $2,203/mo payment rather than investor’s personal income.
Single Family
Built in 1983
1.57 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77486, West Columbia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,788 (100%) |
| Owner Occupied HU | 2,692 (71.1%) |
| Renter Occupied HU | 659 (17.4%) |
| Vacant Housing Units | 437 (11.5%) |
| Median Home Value | $302,842 |
| Average Home Value | $340,786 |
Residential
3,361
Single Family
1,921
Multi-Family
1,440
Businesses
265
Date | Event | Price |
|---|---|---|
| 2025-04-25 | Listed for sale | $450,000 |
| 2025-02-12 | Listing removed | $450,000 |
| 2024-12-03 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dawn Woodard • SanDoray Real Estate, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #26449940
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.
