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 $3,343/mo, and a $3,863/mo payment. Purchase price stands at $789,300, and rental yield measures 5.08% with $3,343/mo rent. Return on cash invested shows 9.57% in year one, and 5% annual appreciation builds toward $218,069 over five years. Five-year ROI reaches 48.6% and total cumulative return in cash records $126,200. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,343/mo property income covering a $3,863/mo payment rather than investor’s personal income.
Single Family
Built in 2021
6.35 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 |
|---|---|---|
| 2025-09-01 | Listing removed | $800,000 |
| 2025-08-28 | Listed for sale | $800,000 |
| 2009-03-11 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-25 | N/A | N/A | $390,434 | 10.00% |
| 2024-10-25 | $5647.28 | 50.36% | $354,940 | 84.26% |
| 2023-10-25 | $3755.94 | 22.77% | $192,632 | -4.12% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
