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 2048 Twin Lakes Blvd, West Columbia, TX, 77486 offers a 10.78% rental yield on a $410,800 purchase with $3,690/mo rent. Total monthly income registers $3,690/mo, and a $2,011/mo payment leaves $721/mo available for distribution. Annual cash flow reaches $8,649/yr on $136,180 to close, and return on cash invested stands at 26.26% in year one. Equity gained on principal adds $2,651/yr while 5% annual appreciation supports $113,496 over five years. Portfolio math shows five-year ROI at 138.26% and total cumulative return in cash at $188,279. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,690/mo property income against a $2,011/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2017
10,497 sqft lot
$N/A/sqft
$11 monthly 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 |
|---|---|---|
| 2021-08-28 | Listing removed | N/A |
| 2021-07-10 | Pending sale | $386,000 |
| 2021-07-03 | Price change | $386,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-12 | $7260.73 | -0.73% | $411,700 | -0.88% |
| 2023-10-12 | $7314.43 | 7.77% | $415,350 | 26.27% |
| 2022-10-12 | $6786.77 | 30.44% | $328,930 | 19.59% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
