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 15821 Highway 36, Needville, TX, 77461 offers a 10.03% rental yield on a $399,000 purchase with $3,334/mo rent. Total monthly income registers $3,334/mo, and a $1,953/mo payment leaves $409/mo available for distribution. Annual cash flow reaches $4,905/yr on $132,269 to close, and return on cash invested stands at 23.62% in year one. Equity gained on principal adds $2,575/yr while 5% annual appreciation supports $110,236 over five years. Portfolio math shows five-year ROI at 124.22% and total cumulative return in cash at $164,306. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,334/mo property income against a $1,953/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1991
1.24 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 |
|---|---|---|
| 2024-06-10 | Price change | $399,000 |
| 2024-03-22 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $250,000 | -36.52% |
| 2023-12-27 | $7678.72 | 164.27% | $393,821 | 167.54% |
| 2022-12-27 | $2905.64 | 471.02% | $147,200 | 15.78% |
Listed by: Kelly Andel • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #36846735
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.
