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 West Columbia at 14 Augusta Ln, West Columbia, TX, 77486 priced at $459,900 pairs $2,537/mo rent with after a $2,251/mo payment. Total monthly income equals $2,537/mo. Return on cash invested is 13.74% in year one, and rental yield stands at 6.62% on a $459,900 basis. Equity gained on principal adds $2,968/yr, and 5% annual appreciation accumulates to $127,062 by year five. Five-year ROI measures 71.13% and total cumulative return in cash reaches $108,450. For financing, Ziffy Mortgage’s DSCR program evaluates $2,537/mo property income against a $2,251/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
0.44 Acres lot
$N/A/sqft
$150 quarterly 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 |
|---|---|---|
| 2024-12-21 | Listed for sale | $459,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3698.12 | -48.01% | $364,573 | -9.75% |
| 2023-02-13 | $7113.69 | 14.43% | $403,950 | 34.07% |
| 2022-02-13 | $6216.69 | 12.34% | $301,300 | 19.03% |
Listed by: Karen DeLeon-Bailes • Bailes Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #7623636
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.
