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 $2,160/mo, and a $3,793/mo payment. Purchase price stands at $775,000, and rental yield measures 3.34% with $2,160/mo rent. Return on cash invested shows 4.29% in year one, and 5% annual appreciation builds toward $214,118 over five years. Five-year ROI reaches 20.29% and total cumulative return in cash records $51,727. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,160/mo property income covering a $3,793/mo payment rather than investor’s personal income.
Single Family
Built in 2026
5 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: Nikki Goins • Keller Williams Preferred
Mls Name: HAR
Mls ID: #4229254
