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 2187 Twin Lakes Blvd, West Columbia, TX, 77486 priced at $270,000 converts $2,008/mo rent into $38/mo cash flow after a $1,322/mo obligation. Total monthly income equals $2,008/mo, and annual cash flow totals $450/yr on $89,505 invested. Return on cash invested prints 20.41% in year one, and rental yield reads 8.92% against a $270,000 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation compiles into $74,596 by year five. Five-year ROI reaches 107% and total cumulative return in cash sums $95,773. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,008/mo property income covering a $1,322/mo payment, not borrower’s personal income.
Single Family
Built in 1984
0.48 Acres lot
$N/A/sqft
$600 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 |
|---|---|---|
| 2025-04-02 | Listed for sale | $270,000 |
| 2014-06-13 | Listing removed | $119,750 |
| 2014-02-28 | Price change | $119,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $1279.12 | 7.61% | $219,017 | 10.00% |
| 2023-04-02 | $1188.65 | -12.98% | $199,106 | 10.00% |
| 2022-04-02 | $1365.92 | 3.82% | $181,005 | 10.00% |
Listed by: Megan Sorrell • Mega Realty
Mls Name: HAR
Mls Provider:
Mls ID: #10152132
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.
