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 Needville at 13710 Mueck Rd, Needville, TX, 77461 listed at $339,900 pairs $2,515/mo rent with a $1,664/mo payment to leave $98/mo cash flow. Total monthly income runs $2,515/mo, and annual cash flow reaches $1,171/yr on $112,677 cash to close. Return on cash invested measures 20.95% in year one, and rental yield registers 8.88% at a $339,900 basis. Equity gained on principal adds $2,193/yr, and annual property appreciation at 5% supports $93,908 by year five. Five-year ROI tracks 109.63% and total cumulative return in cash totals $123,527. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,515/mo property income relative to a $1,664/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1945
1.66 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 |
|---|---|---|
| 2025-07-03 | Listed for sale | $339,900 |
| 2024-11-09 | Listing removed | $350,000 |
| 2024-10-11 | Price change | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-03 | $175.89 | -0.69% | $9,084 | N/A |
| 2023-07-03 | $177.12 | 37.11% | $9,084 | 0.04% |
| 2022-07-03 | $129.18 | -24.95% | $9,080 | N/A |
Listed by: Sandra Serrano • UTR TEXAS, REALTORS
Mls Name: HAR
Mls Provider:
Mls ID: #10591239
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.
