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 213 N Amherst Dr, West Columbia, TX, 77486 offers a 10% rental yield on a $394,500 purchase with $3,286/mo rent. Total monthly income registers $3,286/mo, and a $1,931/mo payment leaves $481/mo available for distribution. Annual cash flow reaches $5,766/yr on $130,777 to close, and return on cash invested stands at 24.32% in year one. Equity gained on principal adds $2,546/yr while 5% annual appreciation supports $108,993 over five years. Portfolio math shows five-year ROI at 127.71% and total cumulative return in cash at $167,009. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,286/mo property income against a $1,931/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
9,374 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: Jessica Murphy • Birdsong Real Estate
Mls Name: HAR
Mls ID: #61845787
