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 $2,280/mo, and a $4,283/mo payment. Purchase price stands at $875,000, and rental yield measures 3.13% with $2,280/mo rent. Return on cash invested shows 3.37% in year one, and 5% annual appreciation builds toward $241,746 over five years. Five-year ROI reaches 15.44% and total cumulative return in cash records $44,447. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,280/mo property income covering a $4,283/mo payment rather than investor’s personal income.
Single Family
Built in 2020
1.01 Acres lot
$N/A/sqft
$80 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 |
|---|---|---|
| 2025-06-07 | Listed for sale | $875,000 |
| 2017-09-12 | Listing removed | $40,000 |
| 2017-08-10 | Pending sale | $40,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-07 | $15177.44 | 10.92% | $886,466 | 4.68% |
| 2023-06-07 | $13683.41 | 3.54% | $846,857 | 10.00% |
| 2022-06-07 | $13214.99 | 71.46% | $769,870 | 89.36% |
What's Special
Radiant Attic Barrier
Listed by: Amy McInnis • Prime Properties
Mls Name: HAR
Mls Provider:
Mls ID: #98326995
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.
