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% |
Rental property for sale in Needville at 13451 E Brazos Bend Dr, Needville, TX, 77461 generates $2,166/mo in rent, after a $4,400/mo payment. Total monthly income is $2,166/mo. Return on cash invested sits at 2.88% in year one, and rental yield is 2.89% on a $899,000 entry. Equity gained on principal adds $5,801/yr, while 5% annual appreciation builds toward $248,377 over five years. Five-year ROI reaches 12.74% and total cumulative return in cash sums $37,690. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,166/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
4.07 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 |
|---|---|---|
| 2025-05-02 | Listed for sale | $899,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-02 | $12712.88 | 17.43% | $753,770 | 10.00% |
| 2023-05-02 | $10826.08 | 2.19% | $685,245 | 10.00% |
| 2022-05-02 | $10594.38 | 7.06% | $622,950 | 10.00% |
What's Special
Radiant Attic Barrier
Listed by: Vicki Miller • RE/MAX Opportunities
Mls Name: HAR
Mls Provider:
Mls ID: #8264313
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.
