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 14311 Cally Cir, Needville, TX, 77461 earns $4/mo cash flow from $2,635/mo rent with a $1,811/mo payment. Total monthly income totals $2,635/mo, and annual cash flow totals $46/yr on $122,655 capital. ROI tracks 19.95% on current figures, and rental yield reads 8.55% at a $370,000 purchase. Equity gained on principal adds $2,388/yr, and 5% annual appreciation supports $102,224 over five years. Five-year ROI reaches 104.25% and total cumulative return in cash sums $127,865. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,635/mo property income instead of your personal income.
Single Family
Built in 1999
0.33 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 |
|---|---|---|
| 2025-07-01 | Listed for sale | $370,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | $4678.14 | 15.86% | $264,893 | 10.00% |
| 2023-07-02 | $4037.61 | -8.06% | $240,812 | 10.00% |
| 2022-07-02 | $4391.77 | 10.38% | $218,920 | 10.00% |
Listed by: Amber Morris • RE/MAX Opportunities
Mls Name: HAR
Mls Provider:
Mls ID: #71945579
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.
