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 West Columbia at 121 N Mattson St, West Columbia, TX, 77486 listed at $265,000 pairs $2,254/mo rent with a $1,297/mo payment to leave $370/mo cash flow. Total monthly income runs $2,254/mo, and annual cash flow reaches $4,435/yr on $87,848 cash to close. Return on cash invested measures 24.96% in year one, and rental yield registers 10.21% at a $265,000 basis. Equity gained on principal adds $1,710/yr, and annual property appreciation at 5% supports $73,215 by year five. Five-year ROI tracks 131.15% and total cumulative return in cash totals $115,215. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,254/mo property income relative to a $1,297/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1956
0.29 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 |
|---|---|---|
| 2025-02-08 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3895.25 | 19.45% | $193,140 | 17.55% |
| 2023-02-13 | $3260.95 | 19.23% | $164,300 | 38.07% |
| 2022-02-13 | $2734.97 | 10.64% | $119,000 | 16.80% |
Listed by: Contouri Cooper • Lifestyles Realty Houston Inc.
Mls Name: HAR
Mls Provider:
Mls ID: #54646961
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.
