201 Woodhaven Dr, West Columbia, TX, 77486 | $444/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

201 Woodhaven Dr, West Columbia, TX, 77486 | $444/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2817 sft

2211 Shalmar Dr, West Columbia, TX, 77486

4 Bed
3 Bath
2219 sft

213 Woodhaven, West Columbia, TX, 77486

4 Bed
4 Bath
2817 sft

367 Twin Lakes Blvd W, West Columbia, TX, 77486

4 Bed
3 Bath
2507 sft

417 Twin Lakes Blvd W, West Columbia, TX, 77486

Nearby investment properties with comparable prices

3 Bed
2 Bath
1552 sft

19690 County Road 319, Brazoria, TX, 77422

4 Bed
2 Bath
2148 sft

24532-1 County Road 332, Sweeny, TX, 77480

4 Bed
3 Bath
2513 sft

409 Twin Lakes Blvd W, West Columbia, TX, 77486

4 Bed
4 Bath
2635 sft

453 Twin Lakes Blvd W, West Columbia, TX, 77486

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in West Columbia at 201 Woodhaven Dr, West Columbia, TX, 77486 offers $3,090/mo rent that, after a $1,821/mo payment, leaves $444/mo cash flow. Total monthly income is $3,090/mo, and annual cash flow is $5,330/yr on $123,351 cash. Return on cash invested measures 24.23% in year one, and rental yield stands at 9.97% at a $372,100 entry. Equity gained on principal adds $2,401/yr while 5% annual appreciation compounds into $102,804 by year five. Five-year ROI records 127.25% and total cumulative return in cash reaches $156,964. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,090/mo property income versus a $1,821/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The wonderful, two-story Rio Grande home features an open-concept layout that is ideal for most any lifestyle. Upon entry, you are met with a private study room, a walk-in utility room, a closet, and access to your two-car garage. If you need extra storage space to store holiday decorations, tools, or even another car, opt to tack on an additional five feet for a two-and a half car garage or a full three-car garage! You are soon met with the soul of the home - the massive family room with two-story ceilings serving as the perfect place for entertaining, as well as the conjoined kitchen and breakfast area providing optimal convenience. The kitchen is fully equipped with sleek granite countertops, flat-panel birch cabinets, and industry-leading appliances. If you desire more counterspace, you have the option of including a kitchen island or extra cabinets! The high bar in the kitchen is ideal for the kids to eat breakfast in the mornings, and opens up to the family room, full embracing the open-concept feel. For the outdoor enthusiast, this home has the option of a spacious extended covered patio in the backyard. Head across the kitchen where you will discover the convenient downstairs powder room, and the secluded master suite. Your master bathroom is complete with cultured marble countertops, the option for dual vanities, and a large walk-in closet. Upgrade the master bathroom by opting for a luxury bathtub with stand alone shower or a master super shower instead! Follow...

Neighborhood Data

Neighborhood data shown for ZIP Code: 77486, West Columbia, TX area.

Housing Distribution

Housing Statistics

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