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 West Columbia at 212 Forest Park Dr, West Columbia, TX, 77486 offers $3,266/mo rent that, after a $1,664/mo payment, leaves $836/mo cash flow. Total monthly income is $3,266/mo, and annual cash flow is $10,030/yr on $112,707 cash. Return on cash invested measures 28.81% in year one, and rental yield stands at 11.53% at a $339,990 entry. Equity gained on principal adds $2,194/yr while 5% annual appreciation compounds into $93,933 by year five. Five-year ROI records 151.82% and total cumulative return in cash reaches $171,111. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,266/mo property income versus a $1,664/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
8,999 sqft lot
$N/A/sqft
$150 annually 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 |
|---|---|---|
| 2025-06-07 | Price change | $339,990 |
| 2025-04-21 | Listed for sale | $355,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-09 | $523.78 | 0.15% | $39,600 | N/A |
| 2023-08-09 | $523.02 | -6.12% | $39,600 | 10.00% |
| 2022-08-09 | $557.09 | 109.71% | $36,000 | 196.30% |
Listed by: Margaret Cruz • JWang Properties Jenny Wang
Mls Name: HAR
Mls Provider:
Mls ID: #91808910
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.
