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% |
Total monthly income runs $5,042/mo, and a $4,381/mo payment. Purchase price stands at $895,000, and rental yield measures 6.76% with $5,042/mo rent. Return on cash invested shows 14.67% in year one, and 5% annual appreciation builds toward $247,272 over five years. Five-year ROI reaches 75.94% and total cumulative return in cash records $223,598. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,042/mo property income covering a $4,381/mo payment rather than investor’s personal income.
Single Family
Built in 1983
1.94 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 |
|---|---|---|
| 2025-09-18 | Price change | $895,000 |
| 2025-06-21 | Price change | $894,500 |
| 2025-04-16 | Price change | $959,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-18 | $12253.67 | -6.53% | $607,579 | -8.02% |
| 2023-09-18 | $13110.03 | 31.13% | $660,540 | 51.85% |
| 2022-09-18 | $9997.56 | 37.81% | $435,000 | 45.48% |
Listed by: Bill Baldwin • Boulevard Realty
Mls Name: HAR
Mls Provider:
Mls ID: #23666649
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.
