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 1540 Fm 522 Rd, West Columbia, TX, 77486 offers a 8.84% rental yield on a $375,000 purchase with $2,761/mo rent. Total monthly income registers $2,761/mo, and a $1,835/mo payment leaves $90/mo available for distribution. Annual cash flow reaches $1,085/yr on $124,313 to close, and return on cash invested stands at 20.78% in year one. Equity gained on principal adds $2,420/yr while 5% annual appreciation supports $103,606 over five years. Portfolio math shows five-year ROI at 108.76% and total cumulative return in cash at $135,207. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,761/mo property income against a $1,835/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1999
2.67 Acres 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 |
|---|---|---|
| 2024-09-28 | Price change | $375,000 |
| 2024-08-29 | Price change | $400,000 |
| 2024-08-20 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $464,890 | 1.54% |
| 2023-12-27 | $6277.26 | 20.15% | $457,850 | 38.76% |
| 2022-12-27 | $5224.37 | 15.49% | $329,970 | 20.81% |
Listed by: Susanne Byrd • Real Estate Plus
Mls Name: HAR
Mls Provider:
Mls ID: #49038372
Disclaimer: Copyright 2024, 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.
