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 $4,154/mo, and a $2,888/mo payment. Purchase price stands at $589,999, and rental yield measures 8.45% with $4,154/mo rent. Return on cash invested shows 19.8% in year one, and 5% annual appreciation builds toward $163,006 over five years. Five-year ROI reaches 103.47% and total cumulative return in cash records $200,848. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,154/mo property income covering a $2,888/mo payment rather than investor’s personal income.
Single Family
Built in 2002
1.70 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: Robyn Jones • NextHome Real Estate Place
Mls Name: HAR
Mls ID: #3856792
