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% |
Rental property for sale in Needville at 202 Cedar Creek Dr, Needville, TX, 77461 priced at $431,000 pairs $2,302/mo rent with after a $2,110/mo payment. Total monthly income equals $2,302/mo. Return on cash invested is 13.5% in year one, and rental yield stands at 6.41% on a $431,000 basis. Equity gained on principal adds $2,781/yr, and 5% annual appreciation accumulates to $119,077 by year five. Five-year ROI measures 69.68% and total cumulative return in cash reaches $99,557. For financing, Ziffy Mortgage’s DSCR program evaluates $2,302/mo property income against a $2,110/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1982
5.50 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 |
|---|---|---|
| 2025-03-26 | Listed for sale | $431,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | $1265.15 | -0.19% | $302,654 | 0.29% |
| 2023-03-26 | $1267.62 | 13.83% | $301,785 | 10.00% |
| 2022-03-26 | $1113.56 | -12.46% | $274,350 | 10.00% |
Listed by: Hal Elrod • Berkshire Hathaway Home Services Texas Realty
Mls Name: HAR
Mls Provider:
Mls ID: #35341530
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.
