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 1813 Veranda Dr, West Columbia, TX, 77486 uses $62,952 cash to close to unlock $1,825/yr annual cash flow and $152/mo monthly cash flow. Total monthly income runs $1,502/mo, and a $929/mo payment keeps the spread at $152/mo. Purchase price stands at $189,900, and rental yield measures 9.49% with $1,502/mo rent. Return on cash invested shows 22.81% in year one, and 5% annual appreciation builds toward $52,466 over five years. Five-year ROI reaches 119.68% and total cumulative return in cash records $75,341. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,502/mo property income covering a $929/mo payment rather than investor’s personal income.
Townhouse
Built in 1975
2,008 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Karen DeLeon-Bailes • Bailes Real Estate
Mls Name: HAR
Mls ID: #86422645
