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 2234 Lake Forrest Dr, West Columbia, TX, 77486 uses $107,704 cash to close to unlock $5,986/yr annual cash flow and $499/mo monthly cash flow. Total monthly income runs $2,809/mo, and a $1,590/mo payment keeps the spread at $499/mo. Purchase price stands at $324,900, and rental yield measures 10.37% with $2,809/mo rent. Return on cash invested shows 25.47% in year one, and 5% annual appreciation builds toward $89,764 over five years. Five-year ROI reaches 133.84% and total cumulative return in cash records $144,149. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,809/mo property income covering a $1,590/mo payment rather than investor’s personal income.
Single Family
Built in 2021
10,001 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: Karen DeLeon-Bailes • Bailes Real Estate
Mls Name: HAR
Mls ID: #96125882
