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 1419 Rev Swinney St, West Columbia, TX, 77486 at $279,990 posts ROI 25.77% with $453/mo cash flow from $2,444/mo rent. Total monthly income equals $2,444/mo, and annual cash flow records $5,440/yr on $92,817 to close. Return on cash invested measures 25.77% and rental yield reads 10.47% at the current $279,990. Equity gained on principal adds $1,807/yr, and 5% annual appreciation supports $77,356 by year five. Five-year ROI prints 135.52% and total cumulative return in cash totals $125,790.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,444/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1991
8,555 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 |
|---|---|---|
| 2025-01-06 | Price change | $279,990 |
| 2024-11-21 | Price change | $285,000 |
| 2024-09-26 | Listed for sale | $294,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2146.90 | 9.87% | $253,080 | 8.61% |
| 2023-02-13 | $1954.06 | -40.16% | $233,020 | 6.40% |
| 2022-02-13 | $3265.71 | 2.92% | $219,000 | 9.50% |
Listed by: Jessica Murphy • Birdsong Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #6936814
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.
