2224 Riveroaks Dr, West Columbia, TX, 77486 | $540/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

2224 Riveroaks Dr, West Columbia, TX, 77486 | $540/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1983 sft

208 Silverleaf Rd, Sweeny, TX, 77480

3 Bed
2 Bath
2270 sft

2387 County Road 113, Bay City, TX, 77414

3 Bed
3 Bath
2502 sft

1600 Azalea St, 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
1205 sft

19847 County Road 319, Brazoria, TX, 77422

4 Bed
2 Bath
1878 sft

3743 Crawford St, Bay City, TX, 77414

4 Bed
2 Bath
1691 sft

3739 Crawford St, Bay City, TX, 77414

3 Bed
3 Bath
2447 sft

LASSEN Plan, Russell Ranch, Bay City, TX, 77414

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

Rental property for sale in West Columbia at 2224 Riveroaks Dr, West Columbia, TX, 77486 generates $2,886/mo in rent and, after a $1,615/mo payment, leaves $540/mo in cash flow. Total monthly income is $2,886/mo, and annual cash flow is $6,474/yr on $109,395 invested. Return on cash invested sits at 25.83% in year one, and rental yield is 10.49% on a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,173 over five years. Five-year ROI reaches 135.81% and total cumulative return in cash sums $148,571. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,886/mo property income rather than buyer’s personal income.

Single Family

Built in 2019

9,748 sqft lot

$N/A/sqft

No HOA

More details about the property

Step into elegance as you enter this spacious home through a grand entryway featuring high ceilings and hurricane shutters. At the front of the home, you'll find two well-appointed bedrooms connected by a stylish Jack-and-Jill bathroom. This shared bath has double sinks with granite countertops, tile flooring, with a separate soaking tub and walk-in shower. The heart of the home is the kitchen, with stunning backsplash, upgraded appliances, and an island perfect for entertaining. The kitchen seamlessly flows into a large, open concept living area with a cozy gas log fireplace. On the opposite side of the home, discover the expansive primary suite along with an additional bedroom. Step outside to a fenced backyard, complete with a storage shed to meet all your extra storage needs. The outdoor space is enhanced by a French drain system integrated throughout the yard and patio. Additional upgrades include: A Generac generator, Surge protection installed throughout the home,

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