2205 Lake Forrest Dr, West Columbia, TX, 77486 | $292/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2205 Lake Forrest Dr, West Columbia, TX, 77486 | $292/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1863 sft

418 Twin Lakes Blvd W, West Columbia, TX, 77486

3 Bed
2 Bath
1873 sft

362 County Road 502a, Sweeny, TX, 77480

3 Bed
3 Bath
2395 sft

19102 Highway 35, Sweeny, TX, 77480

4 Bed
3 Bath
3244 sft

707 Avenue C, Sweeny, TX, 77480

Nearby investment properties with comparable prices

3 Bed
2 Bath
2000 sft

502 Tall Timber Dr, West Columbia, TX, 77486

4 Bed
2 Bath
2364 sft

7878 County Road 289, Sweeny, TX, 77480

4 Bed
3 Bath
2513 sft

297 Twin Lakes Blvd W, West Columbia, TX, 77486

Rental Income+ 1 more

3 Bed
2 Bath
2473 sft

4432 County Road 886, Brazoria, TX, 77422

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in West Columbia at 2205 Lake Forrest Dr, West Columbia, TX, 77486 uses $119,340 cash to close to unlock $3,504/yr annual cash flow and $292/mo monthly cash flow. Total monthly income runs $2,852/mo, and a $1,762/mo payment keeps the spread at $292/mo. Purchase price stands at $359,999, and rental yield measures 9.51% with $2,852/mo rent. Return on cash invested shows 22.85% in year one, and 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 119.79% and total cumulative return in cash records $142,953. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,852/mo property income covering a $1,762/mo payment rather than investor’s personal income.

Single Family

Built in 2017

0.27 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome home to this beautiful four-bedroom, one-story retreat in a desirable gated community of Columbia Lakes! Perfectly situated on a corner lot with peaceful green space views. This home showcases a stone-and-brick exterior with a welcoming covered front porch. Inside, the open floor plan features a spacious living room, a dining area, and a kitchen designed for entertaining. Fresh paint, tile throughout the entry, dining, family room, and kitchen, plus brand-new carpet in the primary bedroom, make it move-in ready. The primary suite offers comfort and convenience with a generous walk-in closet. Step outside to a covered back patio, where you can sip your morning coffee watching the local wildlife with no neighbor behind you. Home includes a three-car garage with hanging storage racks while attic provides plenty of storage space for all your keepsakes & holiday decor. Washer, dryer, and refrigerator are includedeverything you need to start enjoying this inviting home right away!

Neighborhood Data

Neighborhood data shown for ZIP Code: 77486, West Columbia, TX area.

Housing Distribution

Housing Statistics

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