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 Westhoff at 13249 Us Highway 87 N, Westhoff, TX, 77994 offers a 17.45% rental yield on a $175,000 purchase with $2,545/mo rent. Total monthly income registers $2,545/mo, and a $857/mo payment leaves $1,300/mo available for distribution. Annual cash flow reaches $15,601/yr on $58,013 to close, and return on cash invested stands at 46.8% in year one. Equity gained on principal adds $1,129/yr while 5% annual appreciation supports $48,349 over five years. Portfolio math shows five-year ROI at 248.34% and total cumulative return in cash at $144,067. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,545/mo property income against a $857/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1950
1.71 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77994, Westhoff, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 202 (100%) |
| Owner Occupied HU | 103 (51.0%) |
| Renter Occupied HU | 19 ( 9.4%) |
| Vacant Housing Units | 80 (39.6%) |
| Median Home Value | $198,864 |
| Average Home Value | $330,534 |
Residential
101
Single Family
101
Multi-Family
0
Businesses
18
Date | Event | Price |
|---|---|---|
| 2024-03-18 | Price change | $175,000 |
| 2023-03-09 | Listed for sale | $299,999 |
| 2023-02-08 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $671.22 | -28.31% | $137,400 | 21.63% |
| 2022-10-15 | $936.31 | N/A | $112,970 | N/A |
| 2021-10-15 | N/A | N/A | $112,970 | 17.25% |
Listed by: Cheryl Harkness • Southern Star Realty
Mls Name: HAR
Mls Provider:
Mls ID: #6303741
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.
