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 135 Ellis Ln, West Columbia, TX, 77486 earns $37/mo cash flow from $1,504/mo rent with a $974/mo payment. Total monthly income totals $1,504/mo, and annual cash flow totals $440/yr on $65,969 capital. ROI tracks 20.58% on current figures, and rental yield reads 9.07% at a $199,000 purchase. Equity gained on principal adds $1,284/yr, and 5% annual appreciation supports $54,980 over five years. Five-year ROI reaches 108.01% and total cumulative return in cash sums $71,250. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,504/mo property income instead of your personal income.
Single Family
Built in 2021
5,052 sqft 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 |
|---|---|---|
| 2025-08-02 | Price change | $199,000 |
| 2025-02-19 | Price change | $199,999 |
| 2024-12-21 | Price change | $212,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-02 | $3929.33 | 7.87% | $194,830 | 6.16% |
| 2023-08-02 | $3642.60 | 188.59% | $183,530 | 234.18% |
| 2022-08-02 | $1262.22 | N/A | $54,920 | N/A |
Listed by: Jasey Morin • RE/MAX Professionals
Mls Name: HAR
Mls Provider:
Mls ID: #14935513
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.
