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 2221 Lake Forrest Dr, West Columbia, TX, 77486 listed at $361,083 pairs $2,672/mo rent with a $1,767/mo payment to leave $105/mo cash flow. Total monthly income runs $2,672/mo, and annual cash flow reaches $1,255/yr on $119,699 cash to close. Return on cash invested measures 20.96% in year one, and rental yield registers 8.88% at a $361,083 basis. Equity gained on principal adds $2,330/yr, and annual property appreciation at 5% supports $99,761 by year five. Five-year ROI tracks 109.68% and total cumulative return in cash totals $131,281. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,672/mo property income relative to a $1,767/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1991
0.26 Acres 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: Laurence Thompson • Stone's Throw Realty
Mls Name: HAR
Mls ID: #93921400
