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 226 Edgewater Dr, West Columbia, TX, 77486 priced at $354,000 pairs $3,048/mo rent with $460/mo cash flow after a $1,733/mo payment. Total monthly income equals $3,048/mo, and annual cash flow comes to $5,524/yr on $117,351 invested. Return on cash invested is 24.62% in year one, and rental yield stands at 10.33% on a $354,000 basis. Equity gained on principal adds $2,284/yr, and 5% annual appreciation accumulates to $97,804 by year five. Five-year ROI measures 129.58% and total cumulative return in cash reaches $152,062. For financing, Ziffy Mortgage’s DSCR program evaluates $3,048/mo property income against a $1,733/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
8,999 sqft lot
$N/A/sqft
$210 quarterly 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 |
|---|---|---|
| 2024-12-23 | Listed for sale | $354,000 |
| 2024-10-22 | Listing removed | $355,000 |
| 2024-09-10 | Listed for sale | $355,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Megan Garza • Nan & Company Properties
Mls Name: HAR
Mls Provider:
Mls ID: #80955278
Disclaimer: Copyright 2024, 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.
