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 Needville at 14223 W Richmond St, Needville, TX, 77461 generates $1,920/mo in rent, after a $1,356/mo payment. Total monthly income is $1,920/mo. Return on cash invested sits at 19.26% in year one, and rental yield is 8.32% on a $277,000 entry. Equity gained on principal adds $1,787/yr, while 5% annual appreciation builds toward $76,530 over five years. Five-year ROI reaches 100.54% and total cumulative return in cash sums $92,319. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,920/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
7,501 sqft 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 |
|---|---|---|
| 2025-02-12 | Listed for sale | $277,000 |
| 2025-02-12 | Listing removed | $279,990 |
| 2025-01-22 | Price change | $279,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $212,230 | 28.66% |
| 2023-02-13 | $3793.54 | 278.83% | $164,951 | 284.23% |
| 2022-02-13 | $1001.38 | 104.42% | $42,930 | 97.56% |
What's Special
Radiant Attic Barrier
Listed by: Emilce Avila • RCO Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #95126247
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.
